| UGI CORP /PA/ (UGI) |
| 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 | | 1,197,000,000$ | 1,394,000,000$ | 2,666,000,000$ | 2,030,000,000$ | 1,242,000,000$ | 1,380,000,000$ | 2,467,000,000$ | 2,121,000,000$ | 1,404,000,000$ | 1,659,000,000$ | 3,106,000,000$ | 2,759,000,000$ | 1,934,000,000$ | 2,033,000,000$ | 3,466,000,000$ | 2,673,000,000$ | 1,438,000,000$ | 1,496,000,000$ | 2,581,000,000$ | 1,932,000,000$ | 1,124,000,000$ | 1,199,000,000$ | 2,229,000,000$ | 2,007,000,000$ | 1,150,000,000$ | 1,364,000,000$ | 2,606,000,000$ | 2,200,000,000$ | 1,273,100,000$ | 1,440,900,000$ | 2,812,000,000$ | 2,125,200,000$ | 1,113,900,000$ | 1,153,500,000$ | 2,173,800,000$ | 1,679,500,000$ | 976,200,000$ | 1,130,800,000$ | 1,972,100,000$ | 1,606,600,000$ | 1,082,800,000$ | 1,148,100,000$ | 2,455,600,000$ | 2,004,600,000$ | 1,311,400,000$ | 1,486,700,000$ | 3,163,300,000$ | 2,315,900,000$ |
| QoQ% | | (14.13%) | (47.71%) | 31.33% | 63.45% | (10.00%) | (44.06%) | 16.31% | 51.07% | (15.37%) | (46.59%) | 12.58% | 42.66% | (4.87%) | (41.34%) | 29.67% | 85.88% | (3.88%) | (42.04%) | 33.59% | 71.89% | (6.26%) | (46.21%) | 11.06% | 74.52% | (15.69%) | (47.66%) | 18.46% | 72.81% | (11.65%) | (48.76%) | 32.32% | 90.79% | (3.43%) | (46.94%) | 29.43% | 72.05% | (13.67%) | (42.66%) | 22.75% | 48.38% | (5.69%) | (53.25%) | 22.50% | 52.86% | (11.79%) | (53.00%) | 36.59% | 83.95% |
| YoY% | | (3.62%) | 1.01% | 8.07% | (4.29%) | (11.54%) | (16.82%) | (20.57%) | (23.12%) | (27.40%) | (18.40%) | (10.39%) | 3.22% | 34.49% | 35.90% | 34.29% | 38.35% | 27.94% | 24.77% | 15.79% | (3.74%) | (2.26%) | (12.10%) | (14.47%) | (8.77%) | (9.67%) | (5.34%) | (7.33%) | 3.52% | 14.29% | 24.92% | 29.36% | 26.54% | 14.11% | 2.01% | 10.23% | 4.54% | (9.85%) | (1.51%) | (19.69%) | (19.85%) | (17.43%) | (22.78%) | (22.37%) | (13.44%) | 4.16% | 8.18% | 24.41% | 14.72% |
| Cost Of Revenue | | 593,000,000$ | 837,000,000$ | 1,301,000,000$ | 923,000,000$ | 658,000,000$ | 639,000,000$ | 1,030,000,000$ | 1,202,000,000$ | 579,000,000$ | 1,104,000,000$ | 2,148,000,000$ | 3,106,000,000$ | 1,022,000,000$ | 1,361,000,000$ | 1,470,000,000$ | 2,120,000,000$ | (9,000,000$) | 516,000,000$ | 1,274,000,000$ | 833,000,000$ | 476,000,000$ | 417,000,000$ | 1,248,000,000$ | 1,008,000,000$ | 689,700,000$ | 781,400,000$ | 1,426,900,000$ | 1,425,000,000$ | 644,800,000$ | 732,500,000$ | 1,560,200,000$ | 1,137,400,000$ | 500,200,000$ | 618,500,000$ | 1,071,200,000$ | 647,400,000$ | 493,600,000$ | 433,000,000$ | 776,900,000$ | 734,000,000$ | 540,100,000$ | 586,400,000$ | 1,205,400,000$ | 1,404,600,000$ | 818,000,000$ | 926,500,000$ | 2,001,300,000$ | 1,429,900,000$ |
| Gross Profit | | 604,000,000$ | 557,000,000$ | 1,365,000,000$ | 1,107,000,000$ | 584,000,000$ | 741,000,000$ | 1,437,000,000$ | 919,000,000$ | 825,000,000$ | 555,000,000$ | 958,000,000$ | (347,000,000$) | 912,000,000$ | 672,000,000$ | 1,996,000,000$ | 553,000,000$ | 1,447,000,000$ | 980,000,000$ | 1,307,000,000$ | 1,099,000,000$ | 648,000,000$ | 782,000,000$ | 981,000,000$ | 999,000,000$ | 460,300,000$ | 582,600,000$ | 1,179,100,000$ | 775,000,000$ | 628,300,000$ | 708,400,000$ | 1,251,800,000$ | 987,800,000$ | 613,700,000$ | 535,000,000$ | 1,102,600,000$ | 1,032,100,000$ | 482,600,000$ | 697,800,000$ | 1,195,200,000$ | 872,600,000$ | 542,700,000$ | 561,700,000$ | 1,250,200,000$ | 600,000,000$ | 493,400,000$ | 560,200,000$ | 1,162,000,000$ | 886,000,000$ |
| Gross Margin | | 50.46% | 39.96% | 51.20% | 54.53% | 47.02% | 53.70% | 58.25% | 43.33% | 58.76% | 33.45% | 30.84% | (12.58%) | 47.16% | 33.06% | 57.59% | 20.69% | 100.63% | 65.51% | 50.64% | 56.88% | 57.65% | 65.22% | 44.01% | 49.78% | 40.03% | 42.71% | 45.25% | 35.23% | 49.35% | 49.16% | 44.52% | 46.48% | 55.10% | 46.38% | 50.72% | 61.45% | 49.44% | 61.71% | 60.61% | 54.31% | 50.12% | 48.92% | 50.91% | 29.93% | 37.62% | 37.68% | 36.73% | 38.26% |
| Operating Expenses | | 591,000,000$ | 650,000,000$ | 665,000,000$ | 620,000,000$ | 830,000,000$ | 674,000,000$ | 720,000,000$ | 687,000,000$ | 588,000,000$ | 1,287,000,000$ | 703,000,000$ | 857,000,000$ | 609,000,000$ | 573,000,000$ | 664,000,000$ | 621,000,000$ | 661,000,000$ | 589,000,000$ | 636,000,000$ | 597,000,000$ | 579,000,000$ | 608,000,000$ | 503,400,000$ | 511,200,000$ | 446,400,000$ | 476,900,000$ | 536,700,000$ | 503,200,000$ | 476,100,000$ | 495,100,000$ | 554,700,000$ | 486,900,000$ | 458,600,000$ | 449,400,000$ | 491,100,000$ | 468,500,000$ | 491,100,000$ | 445,500,000$ | 481,000,000$ | 464,100,000$ | 451,800,000$ | 419,800,000$ | 466,600,000$ | 435,700,000$ | 413,200,000$ | 415,900,000$ | 492,000,000$ | 431,500,000$ |
| Operating Income | | 13,000,000$ | (93,000,000$) | 700,000,000$ | 487,000,000$ | (246,000,000$) | 67,000,000$ | 717,000,000$ | 232,000,000$ | 237,000,000$ | (732,000,000$) | 255,000,000$ | (1,204,000,000$) | 303,000,000$ | 99,000,000$ | 1,332,000,000$ | (68,000,000$) | 786,000,000$ | 391,000,000$ | 671,000,000$ | 502,000,000$ | 69,000,000$ | 174,000,000$ | 362,000,000$ | 377,000,000$ | (99,000,000$) | 9,000,000$ | 539,000,000$ | 168,000,000$ | 49,200,000$ | 29,500,000$ | 591,000,000$ | 395,000,000$ | 27,600,000$ | (2,800,000$) | 513,200,000$ | 466,200,000$ | (88,600,000$) | 155,700,000$ | 615,400,000$ | 305,500,000$ | (6,600,000$) | 56,100,000$ | 702,100,000$ | 83,300,000$ | (9,400,000$) | 62,700,000$ | 588,600,000$ | 363,700,000$ |
| Operating Margin | | 1.09% | (6.67%) | 26.26% | 23.99% | (19.81%) | 4.86% | 29.06% | 10.94% | 16.88% | (44.12%) | 8.21% | (43.64%) | 15.67% | 4.87% | 38.43% | (2.54%) | 54.66% | 26.14% | 26.00% | 25.98% | 6.14% | 14.51% | 16.24% | 18.78% | (8.61%) | .66% | 20.68% | 7.64% | 3.87% | 2.05% | 21.02% | 18.59% | 2.48% | (.24%) | 23.61% | 27.76% | (9.08%) | 13.77% | 31.21% | 19.02% | (.61%) | 4.89% | 28.59% | 4.16% | (.72%) | 4.22% | 18.61% | 15.70% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | 100,000,000$ | 100,000,000$ | 98,000,000$ | 96,000,000$ | 93,000,000$ | 92,000,000$ | 84,000,000$ | 82,000,000$ | 82,000,000$ | 81,000,000$ | 77,000,000$ | 77,000,000$ | 78,000,000$ | 78,000,000$ | 75,000,000$ | 80,000,000$ | 83,000,000$ | 84,000,000$ | 76,300,000$ | 60,500,000$ | 61,000,000$ | | | | | | | | | | | | | | | | | | | | | |
| Income Before Tax | | (87,000,000$) | (228,000,000$) | 594,000,000$ | 417,000,000$ | (354,000,000$) | (55,000,000$) | 629,000,000$ | 120,000,000$ | 157,000,000$ | (835,000,000$) | 164,000,000$ | (1,323,000,000$) | 271,000,000$ | (8,000,000$) | 1,266,000,000$ | (142,000,000$) | 727,000,000$ | 229,000,000$ | 621,000,000$ | 412,000,000$ | (17,000,000$) | 97,000,000$ | 299,000,000$ | 288,000,000$ | (149,500,000$) | (48,700,000$) | 487,300,000$ | 111,900,000$ | 5,200,000$ | (1,100,000$) | 521,100,000$ | 329,800,000$ | (34,400,000$) | (79,300,000$) | 436,400,000$ | 378,700,000$ | (157,800,000$) | 62,200,000$ | 558,100,000$ | 247,500,000$ | (63,900,000$) | (11,400,000$) | 643,800,000$ | 23,300,000$ | (68,200,000$) | 2,500,000$ | 529,100,000$ | 304,400,000$ |
| Tax Expenses | | (74,000,000$) | (65,000,000$) | 115,000,000$ | 42,000,000$ | (81,000,000$) | (7,000,000$) | 133,000,000$ | 26,000,000$ | 26,000,000$ | (46,000,000$) | 54,000,000$ | (369,000,000$) | 28,000,000$ | (1,000,000$) | 332,000,000$ | (46,000,000$) | 202,000,000$ | 79,000,000$ | 132,000,000$ | 109,000,000$ | (26,000,000$) | 12,000,000$ | 73,000,000$ | 76,000,000$ | (18,800,000$) | (2,200,000$) | 90,600,000$ | 23,400,000$ | 13,400,000$ | 10,600,000$ | 113,400,000$ | (104,400,000$) | (17,700,000$) | (17,100,000$) | 124,600,000$ | 87,800,000$ | (42,100,000$) | 33,600,000$ | 150,100,000$ | 79,600,000$ | (11,400,000$) | 4,500,000$ | 161,600,000$ | 23,100,000$ | (8,200,000$) | 15,200,000$ | 141,300,000$ | 86,900,000$ |
| Net Income | | (13,000,000$) | (163,000,000$) | 479,000,000$ | 375,000,000$ | (273,000,000$) | (48,000,000$) | 496,000,000$ | 94,000,000$ | 131,000,000$ | (789,000,000$) | 110,000,000$ | (954,000,000$) | 243,000,000$ | (7,000,000$) | 934,000,000$ | (96,000,000$) | 525,000,000$ | 150,000,000$ | 489,000,000$ | 303,000,000$ | 10,000,000$ | 84,000,000$ | 226,000,000$ | 212,000,000$ | (131,000,000$) | (46,000,000$) | 396,000,000$ | 89,000,000$ | (7,800,000$) | (11,700,000$) | 407,700,000$ | 434,200,000$ | (16,700,000$) | (62,200,000$) | 311,800,000$ | 290,900,000$ | (115,700,000$) | 28,600,000$ | 408,000,000$ | 167,900,000$ | (52,500,000$) | (15,900,000$) | 482,200,000$ | 200,000$ | (60,000,000$) | (12,700,000$) | 387,800,000$ | 217,500,000$ |
| Profit Margin | | (1.09%) | (11.69%) | 17.97% | 18.47% | (21.98%) | (3.48%) | 20.11% | 4.43% | 9.33% | (47.56%) | 3.54% | (34.58%) | 12.57% | (.34%) | 26.95% | (3.59%) | 36.51% | 10.03% | 18.95% | 15.68% | .89% | 7.01% | 10.14% | 10.56% | (11.39%) | (3.37%) | 15.20% | 4.05% | (.61%) | (.81%) | 14.50% | 20.43% | (1.50%) | (5.39%) | 14.34% | 17.32% | (11.85%) | 2.53% | 20.69% | 10.45% | (4.85%) | (1.39%) | 19.64% | .01% | (4.58%) | (.85%) | 12.26% | 9.39% |
| TTM | | 9.30% | 5.70% | 7.28% | 7.73% | 3.73% | 9.13% | (.89%) | (5.48%) | (16.82%) | (14.70%) | (6.18%) | 2.12% | 10.63% | 14.11% | 16.68% | 13.04% | 19.70% | 13.35% | 12.96% | 9.61% | 8.11% | 5.94% | 3.87% | 6.05% | 4.21% | 5.79% | 6.19% | 6.18% | 10.75% | 10.86% | 10.59% | 10.16% | 8.56% | 7.10% | 8.65% | 10.62% | 8.60% | 9.53% | 8.74% | 9.24% | 6.19% | 5.88% | 5.65% | 3.96% | 6.43% | 6.49% | 6.45% | 6.37% |
| Earnings to Minority | | | | | | | | | | | | | | (1,000,000$) | 0$ | 1,000,000$ | 1,000,000$ | | | | | 1,000,000$ | (600,000$) | 100,000$ | | (79,000,000$) | (44,600,000$) | 151,300,000$ | 24,300,000$ | (32,900,000$) | (64,100,000$) | 131,700,000$ | 68,300,000$ | (21,700,000$) | (43,200,000$) | 91,900,000$ | 60,200,000$ | (71,900,000$) | (32,100,000$) | 174,800,000$ | 53,300,000$ | (43,300,000$) | (25,500,000$) | 235,700,000$ | (33,900,000$) | (40,200,000$) | (33,300,000$) | 173,400,000$ | 95,500,000$ |
| Earnings to Common Shareholders | | (13,000,000$) | (163,000,000$) | 479,000,000$ | 375,000,000$ | (273,000,000$) | (48,000,000$) | 496,000,000$ | 94,000,000$ | 131,000,000$ | (789,000,000$) | 110,000,000$ | (954,000,000$) | 244,000,000$ | (7,000,000$) | 933,000,000$ | (97,000,000$) | 525,000,000$ | 150,000,000$ | 489,000,000$ | 303,000,000$ | 9,000,000$ | 85,000,000$ | 226,000,000$ | 212,000,000$ | (52,000,000$) | (2,000,000$) | 246,000,000$ | 64,000,000$ | 24,400,000$ | 52,400,000$ | 276,000,000$ | 365,900,000$ | 5,000,000$ | (19,000,000$) | 219,900,000$ | 230,700,000$ | (43,800,000$) | 60,700,000$ | 233,200,000$ | 114,600,000$ | (9,200,000$) | 9,600,000$ | 246,500,000$ | 34,100,000$ | (19,800,000$) | 20,600,000$ | 214,400,000$ | 122,000,000$ |
| QoQ% | | 92.03% | (134.03%) | 27.73% | 237.36% | (468.75%) | (109.68%) | 427.66% | (28.24%) | 116.60% | (817.27%) | 111.53% | (490.98%) | 3,585.71% | (100.75%) | 1,061.86% | (118.48%) | 250.00% | (69.33%) | 61.39% | 3,266.67% | (89.41%) | (62.39%) | 6.60% | 507.69% | (2,500.00%) | (100.81%) | 284.38% | 162.30% | (53.44%) | (81.01%) | (24.57%) | 7,218.00% | 126.32% | (108.64%) | (4.68%) | 626.71% | (172.16%) | (73.97%) | 103.49% | 1,345.65% | (195.83%) | (96.11%) | 622.87% | 272.22% | (196.12%) | (90.39%) | 75.74% | 959.16% |
| YoY% | | 95.24% | (239.58%) | (3.43%) | 298.94% | (308.40%) | 93.92% | 350.91% | 109.85% | (46.31%) | (11,171.43%) | (88.21%) | (883.51%) | (53.52%) | (104.67%) | 90.80% | (132.01%) | 5,733.33% | 76.47% | 116.37% | 42.93% | 117.31% | 4,350.00% | (8.13%) | 231.25% | (313.12%) | (103.82%) | (10.87%) | (82.51%) | 388.00% | 375.79% | 25.51% | 58.60% | 111.42% | (131.30%) | (5.70%) | 101.31% | (376.09%) | 532.29% | (5.40%) | 236.07% | 53.54% | (53.40%) | 14.97% | (72.05%) | (39.44%) | 126.37% | 18.65% | 19.02% |
| Earnings Per Share, Basic | | (0.06$) | (0.76$) | 2.23$ | 1.74$ | (1.27$) | (0.23$) | 2.36$ | 0.45$ | 0.62$ | (3.76$) | 0.52$ | (4.54$) | 1.16$ | (0.03$) | 4.44$ | (0.46$) | 2.51$ | 0.72$ | 2.34$ | 1.45$ | 0.04$ | 0.41$ | 1.08$ | 1.01$ | (0.27$) | (0.01$) | 1.41$ | 0.37$ | 0.14$ | 0.30$ | 1.59$ | 2.11$ | 0.03$ | (0.11$) | 1.27$ | 1.33$ | (0.25$) | 0.35$ | 1.35$ | 0.66$ | (0.05$) | 0.06$ | 1.42$ | 0.20$ | (0.11$) | 0.12$ | 1.24$ | 0.71$ |
| Earnings Per Share, Diluted | | (0.06$) | (0.76$) | 2.19$ | 1.74$ | (1.24$) | (0.23$) | 2.30$ | 0.44$ | 0.64$ | (3.76$) | 0.51$ | (4.54$) | 1.07$ | (0.03$) | 4.32$ | (0.46$) | 2.41$ | 0.71$ | 2.33$ | 1.45$ | 0.04$ | 0.41$ | 1.08$ | 1.00$ | (0.27$) | (0.01$) | 1.39$ | 0.36$ | 0.14$ | 0.30$ | 1.57$ | 2.07$ | 0.03$ | (0.11$) | 1.24$ | 1.30$ | (0.25$) | 0.34$ | 1.33$ | 0.65$ | (0.05$) | 0.05$ | 1.40$ | 0.19$ | (0.11$) | 0.12$ | 1.22$ | 0.70$ |
| Unlevered FCF Per Share, Basic | | (0.78$) | 0.31$ | 2.50$ | (0.22$) | (0.54$) | 0.88$ | 1.68$ | (0.18$) | (0.26$) | 0.84$ | 2.19$ | (2.14$) | (1.84$) | 1.20$ | 3.93$ | (3.72$) | 0.97$ | 1.17$ | 1.81$ | (0.17$) | (0.22$) | 1.30$ | 1.36$ | (0.31$) | (0.22$) | 0.79$ | 2.08$ | (0.50$) | (0.12$) | 1.26$ | 2.47$ | (0.67$) | (0.28$) | 0.75$ | 1.81$ | (0.41$) | (0.50$) | 0.74$ | 2.13$ | (0.03$) | 0.20$ | 1.23$ | 3.10$ | (0.65$) | 0.09$ | 1.58$ | 1.85$ | (0.35$) |
| Unlevered FCF Per Share, Diluted | | (0.74$) | 0.31$ | 2.46$ | (0.22$) | (0.52$) | 0.88$ | 1.64$ | (0.17$) | (0.27$) | 0.84$ | 2.13$ | (2.14$) | (1.69$) | 1.20$ | 3.82$ | (3.72$) | 0.94$ | 1.16$ | 1.80$ | (0.17$) | (0.21$) | 1.30$ | 1.35$ | (0.30$) | (0.22$) | 0.79$ | 2.05$ | (0.49$) | (0.12$) | 1.24$ | 2.43$ | (0.66$) | (0.27$) | 0.75$ | 1.77$ | (0.40$) | (0.49$) | 0.73$ | 2.11$ | (0.03$) | 0.20$ | 1.22$ | 3.06$ | (0.64$) | 0.09$ | 1.56$ | 1.82$ | (0.34$) |
| Average Shares, Basic | | 215,058,000 | 214,813,000 | 214,976,000 | 214,933,000 | 214,949,000 | 210,679,000 | 209,826,000 | 209,782,000 | 209,727,000 | 209,706,000 | 209,857,000 | 209,934,000 | 209,734,000 | 210,190,000 | 210,163,000 | 209,673,000 | 209,449,000 | 209,099,000 | 208,930,000 | 208,774,000 | 208,655,000 | 208,598,000 | 208,941,000 | 209,439,000 | 189,905,000 | 174,759,000 | 174,501,000 | 174,413,000 | 174,391,000 | 173,991,000 | 173,570,000 | 173,670,000 | 173,769,000 | 173,742,000 | 173,624,000 | 173,512,000 | 173,740,000 | 173,395,000 | 172,619,000 | 172,862,000 | 173,225,000 | 173,136,000 | 173,154,000 | 172,945,000 | 172,879,000 | 173,055,000 | 172,760,000 | 172,238,000 |
| Average Shares, Diluted | | 227,188,000 | 214,813,000 | 218,944,000 | 215,695,000 | 219,590,000 | 210,679,000 | 215,245,000 | 215,570,000 | 203,464,000 | 209,706,000 | 216,120,000 | 209,934,000 | 227,493,000 | 210,190,000 | 215,928,000 | 209,673,000 | 217,921,000 | 210,851,000 | 210,092,000 | 209,640,000 | 209,357,000 | 208,975,000 | 209,808,000 | 211,258,000 | 189,905,000 | 174,759,000 | 177,318,000 | 177,566,000 | 177,506,000 | 176,807,000 | 176,350,000 | 176,948,000 | 177,175,000 | 173,742,000 | 177,136,000 | 176,984,000 | 176,251,000 | 175,974,000 | 174,845,000 | 175,218,000 | 175,674,000 | 175,580,000 | 175,628,000 | 175,786,000 | 175,526,000 | 175,572,000 | 175,121,000 | 174,705,000 |
| EBIT | | (87,000,000$) | (228,000,000$) | 594,000,000$ | 417,000,000$ | (354,000,000$) | (55,000,000$) | 729,000,000$ | 220,000,000$ | 255,000,000$ | (739,000,000$) | 257,000,000$ | (1,231,000,000$) | 355,000,000$ | 74,000,000$ | 1,348,000,000$ | (61,000,000$) | 804,000,000$ | 306,000,000$ | 699,000,000$ | 490,000,000$ | 58,000,000$ | 177,000,000$ | 382,000,000$ | 372,000,000$ | (73,200,000$) | 11,800,000$ | 548,300,000$ | 111,900,000$ | 5,200,000$ | (1,100,000$) | 521,100,000$ | 329,800,000$ | (34,400,000$) | (79,300,000$) | 436,400,000$ | 378,700,000$ | (157,800,000$) | 62,200,000$ | 558,100,000$ | 247,500,000$ | (63,900,000$) | (11,400,000$) | 643,800,000$ | 23,300,000$ | (68,200,000$) | 2,500,000$ | 529,100,000$ | 304,400,000$ |
| EBITDA | | 58,000,000$ | (88,000,000$) | 732,000,000$ | 555,000,000$ | (217,000,000$) | 84,000,000$ | 867,000,000$ | 357,000,000$ | 390,000,000$ | (605,000,000$) | 389,000,000$ | (1,100,000,000$) | 486,000,000$ | 204,000,000$ | 1,476,000,000$ | 68,000,000$ | 931,000,000$ | 431,000,000$ | 825,000,000$ | 614,000,000$ | 180,000,000$ | 299,000,000$ | 503,000,000$ | 491,000,000$ | 44,800,000$ | 121,700,000$ | 657,200,000$ | 223,100,000$ | 118,900,000$ | 117,700,000$ | 633,300,000$ | 440,100,000$ | 80,400,000$ | 24,800,000$ | 535,700,000$ | 476,800,000$ | (56,300,000$) | 160,300,000$ | 658,800,000$ | 348,100,000$ | 38,700,000$ | 81,100,000$ | 731,800,000$ | 114,300,000$ | 23,000,000$ | 92,500,000$ | 616,800,000$ | 398,400,000$ |