| THERMO FISHER SCIENTIFIC INC. (TMO) |
| 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-27 | 2025-Jun-28 | 2025-Mar-29 | 2024-Dec-31 | 2024-Sep-28 | 2024-Jun-29 | 2024-Mar-30 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jul-01 | 2023-Apr-01 | 2022-Dec-31 | 2022-Oct-01 | 2022-Jul-02 | 2022-Apr-02 | 2021-Dec-31 | 2021-Oct-02 | 2021-Jul-03 | 2021-Apr-03 | 2020-Dec-31 | 2020-Sep-26 | 2020-Jun-27 | 2020-Mar-28 | 2019-Dec-31 | 2019-Sep-28 | 2019-Jun-29 | 2019-Mar-30 | 2018-Dec-31 | 2018-Sep-29 | 2018-Jun-30 | 2018-Mar-31 | 2017-Dec-31 | 2017-Sep-30 | 2017-Jul-01 | 2017-Apr-01 | 2016-Dec-31 | 2016-Oct-01 | 2016-Jul-02 | 2016-Apr-02 | 2015-Dec-31 | 2015-Sep-26 | 2015-Jun-27 | 2015-Mar-28 | 2014-Dec-31 | 2014-Sep-27 | 2014-Jun-28 | 2014-Mar-29 | 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 | | 11,122,000,000$ | 10,855,000,000$ | 10,364,000,000$ | 11,395,000,000$ | 10,598,000,000$ | 10,541,000,000$ | 10,345,000,000$ | 10,886,000,000$ | 10,574,000,000$ | 10,687,000,000$ | 10,710,000,000$ | 11,450,000,000$ | 10,677,000,000$ | 10,970,000,000$ | 11,818,000,000$ | 10,702,000,000$ | 9,330,000,000$ | 9,273,000,000$ | 9,906,000,000$ | 10,550,000,000$ | 8,521,000,000$ | 6,917,000,000$ | 6,230,000,000$ | 6,829,000,000$ | 6,272,000,000$ | 6,316,000,000$ | 6,125,000,000$ | 6,507,000,000$ | 5,920,000,000$ | 6,078,000,000$ | 5,853,000,000$ | 6,047,000,000$ | 5,116,200,000$ | 4,990,000,000$ | 4,765,000,000$ | 4,953,100,000$ | 4,491,000,000$ | 4,535,200,000$ | 4,295,000,000$ | 4,652,500,000$ | 4,123,200,000$ | 4,270,900,000$ | 3,918,800,000$ | 4,492,800,000$ | 4,171,400,000$ | 4,321,900,000$ | 3,903,500,000$ | 3,466,900,000$ |
| QoQ% | | 2.46% | 4.74% | (9.05%) | 7.52% | .54% | 1.90% | (4.97%) | 2.95% | (1.06%) | (.22%) | (6.46%) | 7.24% | (2.67%) | (7.18%) | 10.43% | 14.71% | .62% | (6.39%) | (6.10%) | 23.81% | 23.19% | 11.03% | (8.77%) | 8.88% | (.70%) | 3.12% | (5.87%) | 9.92% | (2.60%) | 3.84% | (3.21%) | 18.19% | 2.53% | 4.72% | (3.80%) | 10.29% | (.98%) | 5.59% | (7.68%) | 12.84% | (3.46%) | 8.99% | (12.78%) | 7.71% | (3.48%) | 10.72% | 12.59% | 8.62% |
| YoY% | | 4.94% | 2.98% | .18% | 4.68% | .23% | (1.37%) | (3.41%) | (4.93%) | (.97%) | (2.58%) | (9.38%) | 6.99% | 14.44% | 18.30% | 19.30% | 1.44% | 9.49% | 34.06% | 59.01% | 54.49% | 35.86% | 9.52% | 1.71% | 4.95% | 5.95% | 3.92% | 4.65% | 7.61% | 15.71% | 21.80% | 22.83% | 22.09% | 13.92% | 10.03% | 10.94% | 6.46% | 8.92% | 6.19% | 9.60% | 3.56% | (1.16%) | (1.18%) | .39% | 29.59% | 30.69% | 33.39% | 22.31% | 6.37% |
| Cost Of Revenue | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 30,000,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 3,794,000,000$ | 3,509,000,000$ | 3,493,000,000$ | 3,418,000,000$ | 3,583,000,000$ | 3,305,000,000$ | 3,340,000,000$ | 3,273,000,000$ | 3,377,600,000$ | 2,816,000,000$ | 2,706,900,000$ | 2,572,000,000$ | 2,674,400,000$ | 2,437,000,000$ | 2,456,700,000$ | 2,336,900,000$ | 2,543,700,000$ | 2,239,900,000$ | 2,329,100,000$ | 2,096,300,000$ | 2,400,900,000$ | 2,237,800,000$ | 2,475,400,000$ | 2,283,500,000$ | 1,985,200,000$ |
| Gross Profit | | 11,122,000,000$ | 10,855,000,000$ | 10,364,000,000$ | 11,395,000,000$ | 10,598,000,000$ | 10,541,000,000$ | 10,345,000,000$ | 10,886,000,000$ | 10,574,000,000$ | 10,687,000,000$ | 10,680,000,000$ | 11,450,000,000$ | 10,677,000,000$ | 10,970,000,000$ | 11,818,000,000$ | 10,702,000,000$ | 9,330,000,000$ | 9,273,000,000$ | 9,906,000,000$ | 10,550,000,000$ | 8,521,000,000$ | 6,917,000,000$ | 6,230,000,000$ | 3,035,000,000$ | 2,763,000,000$ | 2,823,000,000$ | 2,707,000,000$ | 2,924,000,000$ | 2,615,000,000$ | 2,738,000,000$ | 2,580,000,000$ | 2,671,000,000$ | 2,300,000,000$ | 2,284,000,000$ | 2,193,000,000$ | 2,279,000,000$ | 2,054,000,000$ | 2,078,000,000$ | 1,958,000,000$ | 2,108,300,000$ | 1,883,300,000$ | 1,941,800,000$ | 1,822,500,000$ | 2,091,900,000$ | 1,933,600,000$ | 1,846,500,000$ | 1,620,000,000$ | 1,481,700,000$ |
| Gross Margin | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 99.72% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 44.44% | 44.05% | 44.70% | 44.20% | 44.94% | 44.17% | 45.05% | 44.08% | 44.17% | 44.96% | 45.77% | 46.02% | 46.01% | 45.74% | 45.82% | 45.59% | 45.32% | 45.68% | 45.47% | 46.51% | 46.56% | 46.35% | 42.72% | 41.50% | 42.74% |
| Operating Expenses | | 9,181,000,000$ | 9,021,000,000$ | 8,648,000,000$ | 9,379,000,000$ | 8,760,000,000$ | 8,721,000,000$ | 8,682,000,000$ | 9,032,000,000$ | 8,710,000,000$ | 9,109,000,000$ | 9,117,000,000$ | 9,589,000,000$ | 8,967,000,000$ | 8,969,000,000$ | 8,997,000,000$ | 8,164,000,000$ | 7,052,000,000$ | 7,110,000,000$ | 6,857,000,000$ | 7,479,000,000$ | 6,095,000,000$ | 5,526,000,000$ | 5,324,000,000$ | 1,803,000,000$ | 1,817,000,000$ | 1,327,000,000$ | 1,787,000,000$ | 1,776,000,000$ | 1,703,000,000$ | 1,801,000,000$ | 1,794,000,000$ | 1,714,000,000$ | 1,666,000,000$ | 1,535,000,000$ | 1,573,000,000$ | 1,517,600,000$ | 1,512,900,000$ | 1,440,400,000$ | 1,440,100,000$ | 1,418,300,000$ | 1,320,400,000$ | 1,346,000,000$ | 1,335,200,000$ | 1,452,800,000$ | 1,293,300,000$ | 1,498,400,000$ | 744,500,000$ | 1,026,700,000$ |
| Operating Income | | 1,941,000,000$ | 1,834,000,000$ | 1,716,000,000$ | 2,016,000,000$ | 1,838,000,000$ | 1,820,000,000$ | 1,663,000,000$ | 1,854,000,000$ | 1,864,000,000$ | 1,578,000,000$ | 1,563,000,000$ | 1,861,000,000$ | 1,710,000,000$ | 2,001,000,000$ | 2,821,000,000$ | 2,538,000,000$ | 2,278,000,000$ | 2,163,000,000$ | 3,049,000,000$ | 3,071,000,000$ | 2,426,000,000$ | 1,391,000,000$ | 906,000,000$ | 1,232,000,000$ | 946,000,000$ | 1,496,000,000$ | 920,000,000$ | 1,148,000,000$ | 912,000,000$ | 937,000,000$ | 786,000,000$ | 957,000,000$ | 634,000,000$ | 749,000,000$ | 620,000,000$ | 761,400,000$ | 541,100,000$ | 637,600,000$ | 517,900,000$ | 690,000,000$ | 562,900,000$ | 595,800,000$ | 487,300,000$ | 639,100,000$ | 640,300,000$ | 348,100,000$ | 875,500,000$ | 455,000,000$ |
| Operating Margin | | 17.45% | 16.90% | 16.56% | 17.69% | 17.34% | 17.27% | 16.08% | 17.03% | 17.63% | 14.77% | 14.59% | 16.25% | 16.02% | 18.24% | 23.87% | 23.72% | 24.42% | 23.33% | 30.78% | 29.11% | 28.47% | 20.11% | 14.54% | 18.04% | 15.08% | 23.69% | 15.02% | 17.64% | 15.41% | 15.42% | 13.43% | 15.83% | 12.39% | 15.01% | 13.01% | 15.37% | 12.05% | 14.06% | 12.06% | 14.83% | 13.65% | 13.95% | 12.44% | 14.23% | 15.35% | 8.05% | 22.43% | 13.12% |
| Interest Income | | 234,000,000$ | 297,000,000$ | 203,000,000$ | 227,000,000$ | 277,000,000$ | 295,000,000$ | 279,000,000$ | 309,000,000$ | 246,000,000$ | 178,000,000$ | 146,000,000$ | 150,000,000$ | 68,000,000$ | 36,000,000$ | 18,000,000$ | 11,000,000$ | 9,000,000$ | 11,000,000$ | 12,000,000$ | 12,000,000$ | 9,000,000$ | 8,000,000$ | 36,000,000$ | 45,000,000$ | 52,000,000$ | 60,000,000$ | 67,000,000$ | 45,000,000$ | 41,000,000$ | 31,000,000$ | 20,000,000$ | 20,000,000$ | 25,000,000$ | 18,000,000$ | 18,000,000$ | 13,600,000$ | 10,400,000$ | 13,200,000$ | 10,800,000$ | 9,100,000$ | 7,200,000$ | 7,700,000$ | 7,000,000$ | 9,300,000$ | 10,500,000$ | 16,000,000$ | 11,900,000$ | 6,600,000$ |
| Interest Expenses | | | | | | | | 363,000,000$ | 390,000,000$ | 359,000,000$ | 326,000,000$ | 300,000,000$ | 269,000,000$ | 173,000,000$ | 148,000,000$ | 136,000,000$ | 161,000,000$ | 128,000,000$ | 122,000,000$ | 125,000,000$ | 146,000,000$ | 144,000,000$ | 137,000,000$ | 126,000,000$ | 142,000,000$ | 164,000,000$ | 181,000,000$ | 189,000,000$ | 172,000,000$ | 162,000,000$ | 170,000,000$ | 163,000,000$ | 166,000,000$ | 157,000,000$ | 134,000,000$ | 135,000,000$ | 130,700,000$ | 113,300,000$ | 118,800,000$ | 106,200,000$ | 103,100,000$ | 100,600,000$ | 102,900,000$ | 108,400,000$ | 116,200,000$ | 116,800,000$ | 129,100,000$ | 117,800,000$ | 69,000,000$ |
| Income Before Tax | | 1,826,000,000$ | 1,709,000,000$ | 1,620,000,000$ | 1,941,000,000$ | 1,742,000,000$ | 1,765,000,000$ | 1,589,000,000$ | 1,740,000,000$ | 1,765,000,000$ | 1,430,000,000$ | 1,363,000,000$ | 1,777,000,000$ | 1,601,000,000$ | 1,917,000,000$ | 2,540,000,000$ | 1,862,000,000$ | 2,173,000,000$ | 2,047,000,000$ | 2,753,000,000$ | 2,892,000,000$ | 2,252,000,000$ | 1,253,000,000$ | 828,000,000$ | 1,038,000,000$ | 822,000,000$ | 1,393,000,000$ | 817,000,000$ | 1,012,000,000$ | 810,000,000$ | 806,000,000$ | 634,000,000$ | 820,000,000$ | 480,000,000$ | 626,000,000$ | 503,000,000$ | 652,000,000$ | 427,900,000$ | 521,100,000$ | 423,000,000$ | 582,300,000$ | 468,100,000$ | 503,600,000$ | 382,000,000$ | 537,100,000$ | 539,200,000$ | 236,500,000$ | 774,400,000$ | 377,600,000$ |
| Tax Expenses | | 207,000,000$ | 92,000,000$ | 95,000,000$ | 150,000,000$ | 99,000,000$ | 128,000,000$ | 281,000,000$ | 133,000,000$ | 53,000,000$ | 52,000,000$ | 46,000,000$ | 173,000,000$ | 31,000,000$ | 198,000,000$ | 301,000,000$ | 203,000,000$ | 271,000,000$ | 219,000,000$ | 416,000,000$ | 394,000,000$ | 319,000,000$ | 97,000,000$ | 40,000,000$ | 36,000,000$ | 62,000,000$ | 274,000,000$ | 2,000,000$ | 114,000,000$ | 101,000,000$ | 54,000,000$ | 55,000,000$ | 290,000,000$ | (54,000,000$) | 13,000,000$ | (48,000,000$) | 19,600,000$ | (45,600,000$) | 4,300,000$ | 20,700,000$ | (23,700,000$) | (9,200,000$) | (8,000,000$) | (3,100,000$) | (66,900,000$) | 69,300,000$ | (42,000,000$) | 231,300,000$ | 34,600,000$ |
| Net Income | | 1,621,000,000$ | 1,618,000,000$ | 1,511,000,000$ | 1,824,000,000$ | 1,629,000,000$ | 1,553,000,000$ | 1,331,000,000$ | 1,606,000,000$ | 1,695,000,000$ | 1,362,000,000$ | 1,292,000,000$ | 1,574,000,000$ | 1,498,000,000$ | 1,668,000,000$ | 2,220,000,000$ | 1,659,000,000$ | 1,903,000,000$ | 1,829,000,000$ | 2,337,000,000$ | 2,498,000,000$ | 1,933,000,000$ | 1,156,000,000$ | 788,000,000$ | 1,002,000,000$ | 760,000,000$ | 1,119,000,000$ | 815,000,000$ | 898,000,000$ | 709,000,000$ | 752,000,000$ | 579,000,000$ | 528,000,000$ | 534,000,000$ | 612,000,000$ | 551,000,000$ | 630,000,000$ | 473,000,000$ | 517,000,000$ | 402,000,000$ | 602,600,000$ | 476,100,000$ | 511,600,000$ | 385,100,000$ | 601,200,000$ | 471,600,000$ | 278,500,000$ | 543,100,000$ | 342,100,000$ |
| Profit Margin | | 14.58% | 14.91% | 14.58% | 16.01% | 15.37% | 14.73% | 12.87% | 14.75% | 16.03% | 12.74% | 12.06% | 13.75% | 14.03% | 15.21% | 18.79% | 15.50% | 20.40% | 19.72% | 23.59% | 23.68% | 22.69% | 16.71% | 12.65% | 14.67% | 12.12% | 17.72% | 13.31% | 13.80% | 11.98% | 12.37% | 9.89% | 8.73% | 10.44% | 12.27% | 11.56% | 12.72% | 10.53% | 11.40% | 9.36% | 12.95% | 11.55% | 11.98% | 9.83% | 13.38% | 11.31% | 6.44% | 13.91% | 9.87% |
| TTM | | 15.03% | 15.23% | 15.19% | 14.78% | 14.44% | 14.61% | 14.11% | 13.90% | 13.64% | 13.16% | 13.77% | 15.50% | 15.95% | 17.40% | 18.51% | 19.71% | 21.93% | 22.48% | 22.08% | 19.79% | 17.12% | 14.12% | 14.31% | 14.47% | 14.24% | 14.24% | 12.89% | 12.06% | 10.75% | 10.36% | 10.24% | 10.64% | 11.74% | 11.80% | 11.58% | 11.07% | 11.10% | 11.35% | 11.49% | 11.64% | 11.75% | 11.69% | 10.27% | 11.22% | 10.31% | 9.95% | 10.72% | 9.73% |
| Earnings to Minority | | 5,000,000$ | 2,000,000$ | 4,000,000$ | (6,000,000$) | 0$ | 6,000,000$ | 4,000,000$ | (24,000,000$) | (20,000,000$) | 1,000,000$ | 3,000,000$ | (2,000,000$) | 3,000,000$ | 4,000,000$ | 5,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 1,616,000,000$ | 1,617,000,000$ | 1,507,000,000$ | 1,830,000,000$ | 1,630,000,000$ | 1,548,000,000$ | 1,328,000,000$ | 1,630,000,000$ | 1,715,000,000$ | 1,361,000,000$ | 1,289,000,000$ | 1,576,000,000$ | 1,495,000,000$ | 1,664,000,000$ | 2,215,000,000$ | 1,658,000,000$ | 1,902,000,000$ | 1,828,000,000$ | 2,337,000,000$ | 2,498,000,000$ | 1,933,000,000$ | 1,156,000,000$ | 788,000,000$ | 1,002,000,000$ | 760,000,000$ | 1,119,000,000$ | 815,000,000$ | 898,000,000$ | 709,000,000$ | 752,000,000$ | 579,000,000$ | 528,000,000$ | 534,000,000$ | 612,000,000$ | 551,000,000$ | 630,000,000$ | 473,000,000$ | 517,000,000$ | 402,000,000$ | 602,600,000$ | 476,100,000$ | 511,600,000$ | 385,100,000$ | 601,200,000$ | 471,600,000$ | 278,500,000$ | 543,100,000$ | 342,100,000$ |
| QoQ% | | (.06%) | 7.30% | (17.65%) | 12.27% | 5.30% | 16.57% | (18.53%) | (4.96%) | 26.01% | 5.59% | (18.21%) | 5.42% | (10.16%) | (24.88%) | 33.60% | (12.83%) | 4.05% | (21.78%) | (6.45%) | 29.23% | 67.22% | 46.70% | (21.36%) | 31.84% | (32.08%) | 37.30% | (9.24%) | 26.66% | (5.72%) | 29.88% | 9.66% | (1.12%) | (12.75%) | 11.07% | (12.54%) | 33.19% | (8.51%) | 28.61% | (33.29%) | 26.57% | (6.94%) | 32.85% | (35.95%) | 27.48% | 69.34% | (48.72%) | 58.76% | 7.71% |
| YoY% | | (.86%) | 4.46% | 13.48% | 12.27% | (4.96%) | 13.74% | 3.03% | 3.43% | 14.72% | (18.21%) | (41.81%) | (4.95%) | (21.40%) | (8.97%) | (5.22%) | (33.63%) | (1.60%) | 58.13% | 196.57% | 149.30% | 154.34% | 3.31% | (3.31%) | 11.58% | 7.19% | 48.80% | 40.76% | 70.08% | 32.77% | 22.88% | 5.08% | (16.19%) | 12.90% | 18.38% | 37.07% | 4.55% | (.65%) | 1.06% | 4.39% | .23% | .95% | 83.70% | (29.09%) | 75.74% | 48.49% | .40% | 61.54% | (9.11%) |
| Earnings Per Share, Basic | | 4.28$ | 4.28$ | 3.99$ | 4.79$ | 4.27$ | 4.05$ | 3.48$ | 4.22$ | 4.44$ | 3.53$ | 3.34$ | 4.02$ | 3.81$ | 4.24$ | 5.65$ | 4.20$ | 4.83$ | 4.65$ | 5.93$ | 6.31$ | 4.88$ | 2.93$ | 1.98$ | 2.51$ | 1.90$ | 2.80$ | 2.04$ | 2.24$ | 1.76$ | 1.87$ | 1.44$ | 1.31$ | 1.35$ | 1.57$ | 1.41$ | 1.59$ | 1.20$ | 1.31$ | 1.02$ | 1.50$ | 1.19$ | 1.28$ | 0.97$ | 1.50$ | 1.18$ | 0.70$ | 1.38$ | 0.95$ |
| Earnings Per Share, Diluted | | 4.28$ | 4.28$ | 3.98$ | 4.80$ | 4.24$ | 4.04$ | 3.46$ | 4.20$ | 4.42$ | 3.51$ | 3.32$ | 4.02$ | 3.78$ | 4.22$ | 5.61$ | 4.17$ | 4.79$ | 4.62$ | 5.89$ | 6.26$ | 4.84$ | 2.90$ | 1.97$ | 2.49$ | 1.88$ | 2.78$ | 2.02$ | 2.21$ | 1.75$ | 1.85$ | 1.43$ | 1.30$ | 1.34$ | 1.56$ | 1.40$ | 1.59$ | 1.19$ | 1.30$ | 1.01$ | 1.49$ | 1.18$ | 1.27$ | 0.96$ | 1.49$ | 1.17$ | 0.69$ | 1.36$ | 0.92$ |
| Unlevered FCF Per Share, Basic | | 4.85$ | 2.92$ | 0.96$ | 7.36$ | 4.96$ | 4.34$ | 2.37$ | 8.60$ | 5.39$ | 3.25$ | 0.70$ | 7.49$ | 3.55$ | 2.61$ | 3.98$ | 4.12$ | 5.40$ | 4.29$ | 3.43$ | 6.95$ | 5.91$ | 4.09$ | 0.26$ | 4.07$ | 2.25$ | 2.69$ | 1.12$ | 3.78$ | 2.60$ | 3.13$ | (0.10$) | 4.10$ | 2.06$ | 1.95$ | 0.69$ | 2.71$ | 1.83$ | 2.03$ | 0.55$ | 3.05$ | 1.61$ | 1.68$ | (0.04$) | 1.99$ | 1.46$ | 2.04$ | (0.01$) | 1.75$ |
| Unlevered FCF Per Share, Diluted | | 4.85$ | 2.92$ | 0.95$ | 7.38$ | 4.93$ | 4.33$ | 2.35$ | 8.55$ | 5.37$ | 3.24$ | 0.70$ | 7.49$ | 3.52$ | 2.59$ | 3.95$ | 4.09$ | 5.36$ | 4.26$ | 3.40$ | 6.90$ | 5.87$ | 4.06$ | 0.26$ | 4.04$ | 2.23$ | 2.67$ | 1.11$ | 3.74$ | 2.58$ | 3.11$ | (0.10$) | 4.08$ | 2.04$ | 1.94$ | 0.68$ | 2.71$ | 1.82$ | 2.01$ | 0.55$ | 3.04$ | 1.60$ | 1.67$ | (0.04$) | 1.97$ | 1.45$ | 2.02$ | (0.01$) | 1.71$ |
| Average Shares, Basic | | 378,000,000 | 378,000,000 | 378,000,000 | 382,000,000 | 382,000,000 | 382,000,000 | 382,000,000 | 386,000,000 | 386,000,000 | 386,000,000 | 386,000,000 | 392,000,000 | 392,000,000 | 392,000,000 | 392,000,000 | 395,000,000 | 394,000,000 | 393,000,000 | 394,000,000 | 396,000,000 | 396,000,000 | 395,000,000 | 397,000,000 | 399,000,000 | 401,000,000 | 400,000,000 | 400,000,000 | 401,000,000 | 402,000,000 | 403,000,000 | 402,000,000 | 403,000,000 | 396,000,000 | 390,000,000 | 391,000,000 | 395,600,000 | 394,700,000 | 393,900,000 | 395,800,000 | 400,800,000 | 399,000,000 | 398,400,000 | 397,800,000 | 400,200,000 | 399,900,000 | 399,400,000 | 393,300,000 | 361,900,000 |
| Average Shares, Diluted | | 378,000,000 | 378,000,000 | 379,000,000 | 381,000,000 | 384,000,000 | 383,000,000 | 384,000,000 | 388,000,000 | 388,000,000 | 388,000,000 | 388,000,000 | 392,000,000 | 395,000,000 | 394,000,000 | 395,000,000 | 398,000,000 | 397,000,000 | 396,000,000 | 397,000,000 | 399,000,000 | 399,000,000 | 398,000,000 | 400,000,000 | 402,000,000 | 404,000,000 | 403,000,000 | 403,000,000 | 406,000,000 | 406,000,000 | 406,000,000 | 406,000,000 | 405,000,000 | 400,000,000 | 393,000,000 | 394,000,000 | 395,200,000 | 397,400,000 | 396,700,000 | 398,700,000 | 403,100,000 | 402,000,000 | 401,500,000 | 401,400,000 | 404,000,000 | 403,700,000 | 403,100,000 | 398,400,000 | 370,700,000 |
| EBIT | | 1,826,000,000$ | 1,709,000,000$ | 1,620,000,000$ | 1,941,000,000$ | 1,742,000,000$ | 1,765,000,000$ | 1,952,000,000$ | 2,130,000,000$ | 2,124,000,000$ | 1,756,000,000$ | 1,663,000,000$ | 2,046,000,000$ | 1,774,000,000$ | 2,065,000,000$ | 2,676,000,000$ | 2,023,000,000$ | 2,301,000,000$ | 2,169,000,000$ | 2,878,000,000$ | 3,038,000,000$ | 2,396,000,000$ | 1,390,000,000$ | 954,000,000$ | 1,180,000,000$ | 986,000,000$ | 1,574,000,000$ | 1,006,000,000$ | 1,184,000,000$ | 972,000,000$ | 976,000,000$ | 797,000,000$ | 986,000,000$ | 637,000,000$ | 760,000,000$ | 638,000,000$ | 782,700,000$ | 541,200,000$ | 639,900,000$ | 529,200,000$ | 685,400,000$ | 568,700,000$ | 606,500,000$ | 490,400,000$ | 653,300,000$ | 656,000,000$ | 365,600,000$ | 892,200,000$ | 446,600,000$ |
| EBITDA | | 1,826,000,000$ | 1,709,000,000$ | 1,620,000,000$ | 1,941,000,000$ | 1,742,000,000$ | 1,765,000,000$ | 1,952,000,000$ | 2,130,000,000$ | 2,124,000,000$ | 1,756,000,000$ | 1,663,000,000$ | 2,046,000,000$ | 1,774,000,000$ | 2,065,000,000$ | 2,676,000,000$ | 2,023,000,000$ | 2,301,000,000$ | 2,169,000,000$ | 2,878,000,000$ | 3,038,000,000$ | 2,396,000,000$ | 1,390,000,000$ | 954,000,000$ | 1,180,000,000$ | 986,000,000$ | 1,574,000,000$ | 1,006,000,000$ | 1,742,000,000$ | 1,535,000,000$ | 1,547,000,000$ | 1,372,000,000$ | 1,560,000,000$ | 1,154,000,000$ | 1,237,000,000$ | 1,103,000,000$ | 1,256,500,000$ | 974,200,000$ | 1,075,000,000$ | 945,300,000$ | 1,109,700,000$ | 996,400,000$ | 1,026,200,000$ | 906,700,000$ | 1,082,000,000$ | 1,111,700,000$ | 800,400,000$ | 1,257,800,000$ | 695,900,000$ |