| SOUTHERN COPPER CORP/ (SCCO) |
| 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 | | 3,377,300,000$ | 3,051,000,000$ | 3,121,900,000$ | 2,784,400,000$ | 2,930,900,000$ | 3,118,300,000$ | 2,599,800,000$ | 2,295,600,000$ | 2,505,600,000$ | 2,300,700,000$ | 2,793,900,000$ | 2,820,300,000$ | 2,156,900,000$ | 2,306,900,000$ | 2,763,800,000$ | 2,823,700,000$ | 2,680,900,000$ | 2,897,000,000$ | 2,532,500,000$ | 2,350,700,000$ | 2,129,100,000$ | 1,785,400,000$ | 1,719,700,000$ | 1,854,700,000$ | 1,859,500,000$ | 1,818,000,000$ | 1,753,400,000$ | 1,694,700,000$ | 1,753,400,000$ | 1,837,200,000$ | 1,841,100,000$ | 1,864,300,000$ | 1,676,500,000$ | 1,529,800,000$ | 1,583,900,000$ | | | (70,000,000$) | (72,800,000$) | (63,800,000$) | (61,900,000$) | 1,382,900,000$ | 1,274,800,000$ | 1,471,258,000$ | 1,474,647,000$ | 1,487,400,000$ | 1,354,400,000$ | 1,535,168,000$ |
| QoQ% | | 10.70% | (2.27%) | 12.12% | (5.00%) | (6.01%) | 19.94% | 13.25% | (8.38%) | 8.91% | (17.65%) | (.94%) | 30.76% | (6.50%) | (16.53%) | (2.12%) | 5.33% | (7.46%) | 14.39% | 7.73% | 10.41% | 19.25% | 3.82% | (7.28%) | (.26%) | 2.28% | 3.68% | 3.46% | (3.35%) | (4.56%) | (.21%) | (1.24%) | 11.20% | 9.59% | (3.42%) | | | | 3.85% | (14.11%) | (3.07%) | (104.48%) | 8.48% | (13.35%) | (.23%) | (.86%) | 9.82% | (11.78%) | 10.88% |
| YoY% | | 15.23% | (2.16%) | 20.08% | 21.29% | 16.97% | 35.54% | (6.95%) | (18.60%) | 16.17% | (.27%) | 1.09% | (.12%) | (19.55%) | (20.37%) | 9.13% | 20.12% | 25.92% | 62.26% | 47.26% | 26.74% | 14.50% | (1.79%) | (1.92%) | 9.44% | 7.88% | (1.05%) | (4.76%) | (9.10%) | 4.59% | 20.09% | 16.24% | | | 2,285.43% | 2,275.69% | | | (105.06%) | (105.71%) | (104.34%) | (104.20%) | (7.03%) | (5.88%) | (4.16%) | 6.51% | 5.47% | (16.55%) | (7.02%) |
| Cost Of Revenue | | 1,356,800,000$ | 1,211,700,000$ | 1,319,200,000$ | 1,211,800,000$ | 1,223,100,000$ | 1,248,900,000$ | 1,157,600,000$ | 1,170,100,000$ | 1,175,700,000$ | 1,147,700,000$ | 1,194,200,000$ | 1,206,800,000$ | 1,137,900,000$ | 1,246,700,000$ | 1,057,700,000$ | 1,037,600,000$ | 927,500,000$ | 985,500,000$ | 943,800,000$ | 1,048,500,000$ | 948,900,000$ | 976,700,000$ | 955,800,000$ | 988,500,000$ | 906,500,000$ | 867,300,000$ | 844,100,000$ | 856,800,000$ | 824,000,000$ | 851,700,000$ | 876,500,000$ | 822,600,000$ | 781,500,000$ | 804,800,000$ | 843,800,000$ | 724,200,000$ | 831,400,000$ | 751,600,000$ | 726,800,000$ | 870,200,000$ | 670,800,000$ | 706,900,000$ | 679,800,000$ | 742,511,000$ | 729,506,000$ | 726,589,000$ | 641,894,000$ | 773,978,000$ |
| Gross Profit | | 2,020,500,000$ | 1,839,300,000$ | 1,802,700,000$ | 1,572,600,000$ | 1,707,800,000$ | 1,869,400,000$ | 1,442,200,000$ | 1,125,500,000$ | 1,329,900,000$ | 1,153,000,000$ | 1,599,700,000$ | 1,613,500,000$ | 1,019,000,000$ | 1,060,200,000$ | 1,706,100,000$ | 1,786,100,000$ | 1,753,400,000$ | 1,911,500,000$ | 1,588,700,000$ | 1,302,200,000$ | 1,180,200,000$ | 808,700,000$ | 763,900,000$ | 682,500,000$ | 752,700,000$ | 751,900,000$ | 727,700,000$ | 658,800,000$ | 729,100,000$ | 822,900,000$ | 802,600,000$ | 864,400,000$ | 725,700,000$ | 553,800,000$ | 586,700,000$ | 502,000,000$ | 394,700,000$ | 419,000,000$ | 382,900,000$ | 247,600,000$ | 331,300,000$ | 550,700,000$ | 478,000,000$ | 613,900,000$ | 641,600,000$ | 644,700,000$ | 602,000,000$ | 658,500,000$ |
| Gross Margin | | 59.83% | 60.29% | 57.74% | 56.48% | 58.27% | 59.95% | 55.47% | 49.03% | 53.08% | 50.12% | 57.26% | 57.21% | 47.24% | 45.96% | 61.73% | 63.25% | 65.40% | 65.98% | 62.73% | 55.40% | 55.43% | 45.30% | 44.42% | 36.80% | 40.48% | 41.36% | 41.50% | 38.87% | 41.58% | 44.79% | 43.59% | 46.37% | 43.29% | 36.20% | 37.04% | | | (598.57%) | (525.96%) | (388.09%) | (535.22%) | 39.82% | 37.50% | 41.73% | 43.51% | 43.34% | 44.45% | 42.89% |
| Operating Expenses | | 251,700,000$ | 252,300,000$ | 267,200,000$ | 265,200,000$ | 257,500,000$ | 262,100,000$ | 252,500,000$ | 256,800,000$ | 260,700,000$ | 252,300,000$ | 246,000,000$ | 243,400,000$ | 231,800,000$ | 251,700,000$ | 236,000,000$ | 255,600,000$ | 245,600,000$ | 236,300,000$ | 237,100,000$ | 235,800,000$ | 236,300,000$ | 231,500,000$ | 230,600,000$ | 50,600,000$ | 38,900,000$ | 38,300,000$ | 34,000,000$ | 35,200,000$ | 32,400,000$ | 35,300,000$ | 29,300,000$ | 34,400,000$ | 33,100,000$ | 27,900,000$ | 16,300,000$ | 31,500,000$ | 32,300,000$ | 33,900,000$ | 36,700,000$ | 60,100,000$ | 44,300,000$ | 47,600,000$ | 41,100,000$ | 88,400,000$ | 94,600,000$ | 47,400,000$ | 39,100,000$ | 42,600,000$ |
| Operating Income | | 1,768,800,000$ | 1,587,000,000$ | 1,535,500,000$ | 1,307,400,000$ | 1,450,300,000$ | 1,607,300,000$ | 1,189,700,000$ | 868,700,000$ | 1,069,200,000$ | 900,700,000$ | 1,353,700,000$ | 1,370,100,000$ | 787,200,000$ | 808,500,000$ | 1,470,100,000$ | 1,530,500,000$ | 1,507,800,000$ | 1,675,200,000$ | 1,351,600,000$ | 1,066,400,000$ | 943,900,000$ | 577,200,000$ | 533,300,000$ | 631,900,000$ | 713,800,000$ | 713,600,000$ | 693,700,000$ | 623,600,000$ | 696,700,000$ | 787,600,000$ | 773,300,000$ | 830,000,000$ | 692,600,000$ | 525,900,000$ | 570,400,000$ | 470,500,000$ | 362,400,000$ | 385,100,000$ | 346,200,000$ | 187,500,000$ | 287,000,000$ | 503,100,000$ | 436,900,000$ | 525,500,000$ | 547,000,000$ | 597,300,000$ | 562,900,000$ | 615,900,000$ |
| Operating Margin | | 52.37% | 52.02% | 49.19% | 46.95% | 49.48% | 51.54% | 45.76% | 37.84% | 42.67% | 39.15% | 48.45% | 48.58% | 36.50% | 35.05% | 53.19% | 54.20% | 56.24% | 57.83% | 53.37% | 45.37% | 44.33% | 32.33% | 31.01% | 34.07% | 38.39% | 39.25% | 39.56% | 36.80% | 39.73% | 42.87% | 42.00% | 44.52% | 41.31% | 34.38% | 36.01% | | | (550.14%) | (475.55%) | (293.89%) | (463.65%) | 36.38% | 34.27% | 35.72% | 37.09% | 40.16% | 41.56% | 40.12% |
| Interest Income | | 47,900,000$ | 53,100,000$ | 48,700,000$ | 39,300,000$ | 38,300,000$ | 26,500,000$ | 27,300,000$ | 21,300,000$ | 20,800,000$ | 23,200,000$ | 21,300,000$ | 18,300,000$ | 7,800,000$ | 4,300,000$ | 4,600,000$ | 2,000,000$ | 1,500,000$ | 1,300,000$ | 2,400,000$ | 4,300,000$ | 2,800,000$ | 4,300,000$ | 7,800,000$ | 8,100,000$ | 5,100,000$ | 4,400,000$ | 3,700,000$ | 6,200,000$ | 4,400,000$ | 2,800,000$ | 2,600,000$ | 1,500,000$ | 1,800,000$ | 1,300,000$ | 900,000$ | 1,100,000$ | 1,800,000$ | 2,000,000$ | 2,200,000$ | 2,500,000$ | 2,900,000$ | 2,600,000$ | 2,800,000$ | 3,283,000$ | 3,765,000$ | 3,715,000$ | 4,537,000$ | 4,209,000$ |
| Interest Expenses | | 43,500,000$ | 40,800,000$ | 43,200,000$ | 48,000,000$ | 44,800,000$ | 56,800,000$ | 53,200,000$ | 59,600,000$ | 60,700,000$ | 58,400,000$ | 61,400,000$ | 64,600,000$ | 76,400,000$ | 80,900,000$ | 83,100,000$ | 87,300,000$ | 87,400,000$ | 88,000,000$ | 87,200,000$ | 84,400,000$ | 86,400,000$ | 87,800,000$ | 89,000,000$ | 87,000,000$ | 78,700,000$ | 79,600,000$ | 74,100,000$ | 63,900,000$ | 64,800,000$ | 65,800,000$ | 66,600,000$ | 69,100,000$ | 69,800,000$ | 71,700,000$ | 89,900,000$ | 69,500,000$ | 89,900,000$ | 70,000,000$ | 72,800,000$ | 63,800,000$ | 61,900,000$ | 51,200,000$ | 23,100,000$ | 23,300,000$ | 30,800,000$ | 33,200,000$ | 36,000,000$ | 39,300,000$ |
| Income Before Tax | | 1,724,100,000$ | 1,543,900,000$ | 1,478,500,000$ | 1,244,500,000$ | 1,426,700,000$ | 1,530,600,000$ | 1,155,500,000$ | 787,800,000$ | 1,017,400,000$ | 847,900,000$ | 1,302,800,000$ | 1,368,200,000$ | 749,500,000$ | 731,500,000$ | 1,398,700,000$ | 1,432,600,000$ | 1,418,500,000$ | 1,579,000,000$ | 1,266,700,000$ | 976,900,000$ | 843,500,000$ | 488,400,000$ | 436,900,000$ | 515,800,000$ | 628,800,000$ | 657,000,000$ | 625,000,000$ | 542,000,000$ | 624,300,000$ | 718,700,000$ | 704,400,000$ | 743,600,000$ | 616,600,000$ | 457,300,000$ | 485,300,000$ | 361,500,000$ | 300,700,000$ | 320,900,000$ | 272,900,000$ | 108,000,000$ | 220,700,000$ | 450,300,000$ | 410,100,000$ | 492,330,000$ | 495,259,000$ | 558,290,000$ | 522,721,000$ | 566,431,000$ |
| Tax Expenses | | 619,700,000$ | 575,900,000$ | 532,800,000$ | 446,700,000$ | 526,400,000$ | 578,800,000$ | 423,400,000$ | 348,700,000$ | 395,300,000$ | 294,500,000$ | 480,500,000$ | 459,100,000$ | 228,500,000$ | 296,400,000$ | 612,100,000$ | 595,400,000$ | 548,600,000$ | 647,700,000$ | 507,500,000$ | 389,700,000$ | 338,500,000$ | 224,400,000$ | 221,700,000$ | 215,300,000$ | 241,000,000$ | 251,100,000$ | 237,900,000$ | 249,900,000$ | 257,900,000$ | 309,100,000$ | 236,600,000$ | 1,036,800,000$ | 220,100,000$ | 160,300,000$ | 176,200,000$ | 195,700,000$ | 111,200,000$ | 102,000,000$ | 92,300,000$ | 53,300,000$ | 125,300,000$ | 157,000,000$ | 129,200,000$ | 149,264,000$ | 175,405,000$ | 225,769,000$ | 204,162,000$ | 164,666,000$ |
| Net Income | | 1,110,900,000$ | 976,700,000$ | 949,100,000$ | 796,200,000$ | 899,800,000$ | 953,800,000$ | 738,800,000$ | 447,200,000$ | 622,000,000$ | 549,600,000$ | 815,900,000$ | 905,100,000$ | 520,900,000$ | 434,200,000$ | 787,800,000$ | 836,400,000$ | 871,200,000$ | 936,400,000$ | 767,100,000$ | 592,600,000$ | 508,100,000$ | 260,900,000$ | 216,200,000$ | 307,000,000$ | 391,300,000$ | 404,400,000$ | 389,200,000$ | 294,500,000$ | 370,700,000$ | 411,100,000$ | 471,900,000$ | (286,200,000$) | 402,800,000$ | 300,500,000$ | 315,300,000$ | 172,300,000$ | 198,200,000$ | 222,600,000$ | 185,700,000$ | 62,000,000$ | 99,400,000$ | 296,000,000$ | 283,700,000$ | 349,200,000$ | 325,700,000$ | 338,400,000$ | 324,600,000$ | 407,500,000$ |
| Profit Margin | | 32.89% | 32.01% | 30.40% | 28.60% | 30.70% | 30.59% | 28.42% | 19.48% | 24.82% | 23.89% | 29.20% | 32.09% | 24.15% | 18.82% | 28.50% | 29.62% | 32.50% | 32.32% | 30.29% | 25.21% | 23.87% | 14.61% | 12.57% | 16.55% | 21.04% | 22.24% | 22.20% | 17.38% | 21.14% | 22.38% | 25.63% | (15.35%) | 24.03% | 19.64% | 19.91% | | | (318.00%) | (255.08%) | (97.18%) | (160.58%) | 21.40% | 22.25% | 23.74% | 22.09% | 22.75% | 23.97% | 26.54% |
| TTM | | 31.07% | 30.47% | 30.10% | 29.64% | 27.77% | 26.26% | 24.30% | 24.60% | 27.76% | 27.72% | 26.55% | 26.35% | 25.66% | 27.70% | 30.74% | 31.20% | 30.28% | 28.30% | 24.20% | 19.76% | 17.26% | 16.28% | 18.19% | 20.48% | 20.76% | 20.87% | 20.91% | 21.73% | 13.26% | 13.85% | 12.86% | 11.01% | | | | | | (212.18%) | 54.30% | 29.27% | 25.28% | 22.39% | 22.72% | 23.12% | 23.86% | 24.58% | 25.54% | 27.28% |
| Earnings to Minority | | 3,300,000$ | 3,200,000$ | 3,200,000$ | 2,300,000$ | 3,100,000$ | 3,600,000$ | 2,800,000$ | 2,200,000$ | 2,500,000$ | 2,100,000$ | 2,700,000$ | 2,700,000$ | 1,900,000$ | 1,900,000$ | 3,100,000$ | 3,500,000$ | 3,600,000$ | 3,700,000$ | 3,300,000$ | 2,500,000$ | 2,100,000$ | 1,400,000$ | 1,400,000$ | 1,400,000$ | 1,700,000$ | 2,000,000$ | 1,000,000$ | 1,300,000$ | 1,300,000$ | 1,500,000$ | 1,200,000$ | 1,300,000$ | 1,000,000$ | 800,000$ | 900,000$ | 400,000$ | 600,000$ | 600,000$ | 600,000$ | 1,200,000$ | 1,000,000$ | 1,300,000$ | 1,300,000$ | 1,100,000$ | 1,463,000$ | 1,129,000$ | 1,208,000$ | 1,346,000$ |
| Earnings to Common Shareholders | | 1,107,600,000$ | 973,400,000$ | 945,900,000$ | 793,900,000$ | 896,700,000$ | 950,200,000$ | 736,000,000$ | 445,000,000$ | 619,500,000$ | 547,500,000$ | 813,200,000$ | 902,400,000$ | 519,000,000$ | 432,300,000$ | 784,700,000$ | 832,900,000$ | 867,600,000$ | 932,700,000$ | 763,800,000$ | 590,100,000$ | 506,000,000$ | 259,500,000$ | 214,800,000$ | 305,600,000$ | 389,600,000$ | 402,400,000$ | 388,200,000$ | 293,300,000$ | 369,400,000$ | 409,600,000$ | 470,700,000$ | (287,400,000$) | 401,800,000$ | 299,700,000$ | 314,400,000$ | 171,900,000$ | 197,600,000$ | 221,900,000$ | 185,100,000$ | 60,900,000$ | 98,400,000$ | 294,800,000$ | 282,400,000$ | 348,000,000$ | 324,300,000$ | 337,300,000$ | 323,400,000$ | 406,200,000$ |
| QoQ% | | 13.79% | 2.91% | 19.15% | (11.46%) | (5.63%) | 29.10% | 65.39% | (28.17%) | 13.15% | (32.67%) | (9.89%) | 73.87% | 20.06% | (44.91%) | (5.79%) | (4.00%) | (6.98%) | 22.11% | 29.44% | 16.62% | 94.99% | 20.81% | (29.71%) | (21.56%) | (3.18%) | 3.66% | 32.36% | (20.60%) | (9.81%) | (12.98%) | 263.78% | (171.53%) | 34.07% | (4.68%) | 82.90% | (13.01%) | (10.95%) | 19.88% | 203.94% | (38.11%) | (66.62%) | 4.39% | (18.85%) | 7.31% | (3.85%) | 4.30% | (20.38%) | 18.01% |
| YoY% | | 23.52% | 2.44% | 28.52% | 78.40% | 44.75% | 73.55% | (9.49%) | (50.69%) | 19.36% | 26.65% | 3.63% | 8.34% | (40.18%) | (53.65%) | 2.74% | 41.15% | 71.46% | 259.42% | 255.59% | 93.10% | 29.88% | (35.51%) | (44.67%) | 4.19% | 5.47% | (1.76%) | (17.53%) | 202.05% | (8.06%) | 36.67% | 49.71% | (267.19%) | 103.34% | 35.06% | 69.85% | 182.27% | 100.81% | (24.73%) | (34.46%) | (82.50%) | (69.66%) | (12.60%) | (12.68%) | (14.33%) | (5.78%) | (9.50%) | (34.72%) | (23.62%) |
| Earnings Per Share, Basic | | 1.35$ | 1.21$ | 1.19$ | 1.04$ | 1.12$ | 1.21$ | 0.95$ | 0.58$ | 0.80$ | 0.71$ | 1.05$ | 1.17$ | 0.67$ | 0.56$ | 1.02$ | 1.08$ | 1.12$ | 1.21$ | 0.99$ | 0.76$ | 0.65$ | 0.34$ | 0.28$ | 0.40$ | 0.50$ | 0.52$ | 0.50$ | 0.38$ | 0.48$ | 0.53$ | 0.61$ | (0.37$) | 0.52$ | 0.39$ | 0.41$ | 0.22$ | 0.26$ | 0.29$ | 0.24$ | 0.08$ | 0.12$ | 0.37$ | 0.35$ | 0.43$ | 0.39$ | 0.40$ | 0.39$ | 0.48$ |
| Earnings Per Share, Diluted | | 1.35$ | 1.21$ | 1.19$ | 1.04$ | 1.12$ | 1.21$ | 0.95$ | 0.58$ | 0.80$ | 0.71$ | 1.05$ | 1.17$ | 0.67$ | 0.56$ | 1.02$ | 1.08$ | 1.12$ | 1.21$ | 0.99$ | 0.76$ | 0.65$ | 0.34$ | 0.28$ | 0.40$ | 0.50$ | 0.52$ | 0.50$ | 0.38$ | 0.48$ | 0.53$ | 0.61$ | (0.37$) | 0.52$ | 0.39$ | 0.41$ | 0.22$ | 0.26$ | 0.29$ | 0.24$ | 0.08$ | 0.12$ | 0.37$ | 0.35$ | 0.43$ | 0.39$ | 0.40$ | 0.39$ | 0.48$ |
| Unlevered FCF Per Share, Basic | | 1.47$ | 0.92$ | 0.51$ | 1.47$ | 1.49$ | 0.80$ | 0.58$ | 0.37$ | 1.02$ | 0.70$ | 1.23$ | 1.02$ | 0.47$ | 0.11$ | 0.80$ | 1.33$ | 1.26$ | 1.09$ | 0.71$ | 1.10$ | 0.85$ | 0.40$ | 0.48$ | 0.48$ | 0.52$ | 0.30$ | 0.26$ | 0.20$ | 0.58$ | 0.20$ | 0.46$ | 0.50$ | 0.29$ | 0.13$ | 0.32$ | 0.01$ | 0.04$ | (0.10$) | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | 1.47$ | 0.92$ | 0.51$ | 1.47$ | 1.49$ | 0.80$ | 0.58$ | 0.37$ | 1.02$ | 0.70$ | 1.23$ | 1.02$ | 0.47$ | 0.11$ | 0.80$ | 1.33$ | 1.26$ | 1.09$ | 0.71$ | 1.10$ | 0.85$ | 0.40$ | 0.48$ | 0.48$ | 0.52$ | 0.30$ | 0.26$ | 0.20$ | 0.58$ | 0.20$ | 0.46$ | 0.50$ | 0.29$ | 0.13$ | 0.32$ | 0.01$ | 0.04$ | (0.10$) | | | | | | | | | | |
| Average Shares, Basic | | 822,700,000 | 807,800,000 | 792,500,000 | 764,300,000 | 798,600,000 | 785,600,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,300,000 | 773,100,000 | 773,000,000 | 773,000,000 | 773,000,000 | 773,000,000 | 773,000,000 | 773,000,000 | 773,000,000 | 773,000,000 | 773,000,000 | 773,000,000 | 773,200,000 | 773,600,000 | 773,700,000 | 773,900,000 | 782,000,000 | 793,200,000 | 798,200,000 | 805,400,000 | 816,439,000 | 829,216,000 | 833,353,000 | 833,792,000 | 838,317,000 |
| Average Shares, Diluted | | 822,700,000 | 807,800,000 | 792,500,000 | 764,300,000 | 798,600,000 | 785,600,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,100,000 | 773,300,000 | 773,100,000 | 773,000,000 | 773,000,000 | 773,000,000 | 773,000,000 | 773,000,000 | 773,000,000 | 773,000,000 | 773,000,000 | 773,000,000 | 773,000,000 | 773,200,000 | 773,600,000 | 773,700,000 | 773,900,000 | 782,000,000 | 793,200,000 | 798,200,000 | 805,400,000 | 816,439,000 | 829,216,000 | 833,353,000 | 833,792,000 | 838,317,000 |
| EBIT | | 1,767,600,000$ | 1,584,700,000$ | 1,521,700,000$ | 1,292,500,000$ | 1,471,500,000$ | 1,587,400,000$ | 1,208,700,000$ | 847,400,000$ | 1,078,100,000$ | 906,300,000$ | 1,364,200,000$ | 1,432,800,000$ | 825,900,000$ | 812,400,000$ | 1,481,800,000$ | 1,519,900,000$ | 1,505,900,000$ | 1,667,000,000$ | 1,353,900,000$ | 1,061,300,000$ | 929,900,000$ | 576,200,000$ | 525,900,000$ | 602,800,000$ | 707,500,000$ | 736,600,000$ | 699,100,000$ | 605,900,000$ | 689,100,000$ | 784,500,000$ | 771,000,000$ | 812,700,000$ | 686,400,000$ | 529,000,000$ | 575,200,000$ | 431,000,000$ | 390,600,000$ | 390,900,000$ | 345,700,000$ | 171,800,000$ | 282,600,000$ | 501,500,000$ | 433,200,000$ | 515,630,000$ | 526,059,000$ | 591,490,000$ | 558,721,000$ | 605,731,000$ |
| EBITDA | | 1,975,400,000$ | 1,790,900,000$ | 1,745,500,000$ | 1,506,700,000$ | 1,684,600,000$ | 1,797,000,000$ | 1,417,700,000$ | 1,055,600,000$ | 1,290,600,000$ | 1,115,500,000$ | 1,567,900,000$ | 1,631,500,000$ | 1,017,900,000$ | 1,021,400,000$ | 1,678,400,000$ | 1,726,500,000$ | 1,709,300,000$ | 1,862,400,000$ | 1,554,500,000$ | 1,254,100,000$ | 1,125,900,000$ | 770,000,000$ | 718,800,000$ | 786,600,000$ | 907,800,000$ | 935,400,000$ | 880,700,000$ | 785,000,000$ | 859,700,000$ | 947,100,000$ | 933,000,000$ | 990,000,000$ | 855,700,000$ | 700,200,000$ | 728,600,000$ | 603,800,000$ | 565,100,000$ | 555,400,000$ | 481,000,000$ | 308,700,000$ | 414,200,000$ | 626,800,000$ | 550,200,000$ | 620,163,000$ | 639,982,000$ | 707,581,000$ | 669,174,000$ | 716,154,000$ |