| Vistance Networks, Inc. (VISN) |
| Q1-CY2026 | 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 |
| Balance Sheet Date | | 2025-Dec-31 | 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 |
| 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 | | 514,500,000$ | 1,629,700,000$ | 1,388,100,000$ | 1,112,200,000$ | 415,200,000$ | 1,082,200,000$ | 1,053,600,000$ | 900,900,000$ | 923,100,000$ | 1,053,400,000$ | 1,588,800,000$ | 1,664,400,000$ | 1,925,500,000$ | 2,381,400,000$ | 2,300,200,000$ | 2,228,600,000$ | 374,800,000$ | 2,105,300,000$ | 2,185,300,000$ | 2,072,000,000$ | 2,131,800,000$ | 2,168,100,000$ | 2,102,800,000$ | 2,033,200,000$ | 2,298,700,000$ | 2,380,200,000$ | 2,566,700,000$ | 1,099,500,000$ | 1,057,700,000$ | 1,150,400,000$ | 1,239,900,000$ | 1,120,517,000$ | 1,120,432,000$ | 1,128,775,000$ | 1,174,090,000$ | 1,137,285,000$ | 1,178,906,000$ | 1,293,948,000$ | 1,306,788,000$ | 1,143,979,000$ | 1,142,541,000$ | 972,597,000$ | 867,290,000$ | 825,400,000$ | 827,895,000$ | 1,000,427,000$ | 1,066,256,000$ | 935,036,000$ |
| QoQ% | | (68.43%) | 17.41% | 24.81% | 167.87% | (61.63%) | 2.72% | 16.95% | (2.41%) | (12.37%) | (33.70%) | (4.54%) | (13.56%) | (19.14%) | 3.53% | 3.21% | 494.61% | (82.20%) | (3.66%) | 5.47% | (2.81%) | (1.67%) | 3.11% | 3.42% | (11.55%) | (3.42%) | (7.27%) | 133.44% | 3.95% | (8.06%) | (7.22%) | 10.65% | .01% | (.74%) | (3.86%) | 3.24% | (3.53%) | (8.89%) | (.98%) | 14.23% | .13% | 17.47% | 12.14% | 5.08% | (.30%) | (17.25%) | (6.17%) | 14.03% | 10.45% |
| YoY% | | 23.92% | 50.59% | 31.75% | 23.45% | (55.02%) | 2.73% | (33.69%) | (45.87%) | (52.06%) | (55.77%) | (30.93%) | (25.32%) | 413.74% | 13.12% | 5.26% | 7.56% | (82.42%) | (2.90%) | 3.92% | 1.91% | (7.26%) | (8.91%) | (18.07%) | 84.92% | 117.33% | 106.90% | 107.01% | (1.88%) | (5.60%) | 1.92% | 5.61% | (1.47%) | (4.96%) | (12.77%) | (10.16%) | (.59%) | 3.18% | 33.04% | 50.68% | 38.60% | 38.01% | (2.78%) | (18.66%) | (11.73%) | (2.21%) | 12.66% | 13.33% | 16.20% |
| Cost Of Revenue | | (1,426,200,000$) | 961,900,000$ | 796,400,000$ | 643,600,000$ | (1,130,000,000$) | 647,000,000$ | 654,600,000$ | 605,800,000$ | (1,356,600,000$) | 673,200,000$ | 1,019,900,000$ | 1,034,200,000$ | (1,051,200,000$) | 1,645,100,000$ | 1,617,000,000$ | 1,592,300,000$ | (66,300,000$) | 1,452,300,000$ | 1,512,000,000$ | 1,399,800,000$ | 1,416,800,000$ | 1,432,600,000$ | 1,446,700,000$ | 1,392,000,000$ | 1,562,500,000$ | 1,770,300,000$ | 1,906,700,000$ | 701,500,000$ | 689,100,000$ | 740,700,000$ | 782,700,000$ | 709,100,000$ | 769,127,000$ | 700,170,000$ | 702,325,000$ | 683,478,000$ | 693,357,000$ | 751,097,000$ | 753,029,000$ | 696,888,000$ | 743,511,000$ | 633,706,000$ | 552,595,000$ | 532,196,000$ | 542,475,000$ | 637,940,000$ | 654,605,000$ | 597,325,000$ |
| Gross Profit | | 234,300,000$ | 244,400,000$ | 279,600,000$ | 197,600,000$ | 176,500,000$ | 168,500,000$ | 141,200,000$ | 118,900,000$ | 342,200,000$ | 380,200,000$ | 452,100,000$ | 489,700,000$ | 725,200,000$ | 688,000,000$ | 623,300,000$ | 557,600,000$ | 441,100,000$ | 653,000,000$ | 673,300,000$ | 672,200,000$ | 715,000,000$ | 735,500,000$ | 656,100,000$ | 641,200,000$ | 736,200,000$ | 609,900,000$ | 660,000,000$ | 398,000,000$ | 368,600,000$ | 409,700,000$ | 457,200,000$ | 397,800,000$ | 413,627,000$ | 428,605,000$ | 471,765,000$ | 453,807,000$ | 489,888,000$ | 542,851,000$ | 553,759,000$ | 447,091,000$ | 399,030,000$ | 338,891,000$ | 314,695,000$ | 293,204,000$ | 285,420,000$ | 362,487,000$ | 411,651,000$ | 337,711,000$ |
| Gross Margin | | 45.54% | 15.00% | 20.14% | 17.77% | 42.51% | 15.57% | 13.40% | 13.20% | 37.07% | 36.09% | 28.46% | 29.42% | 37.66% | 28.89% | 27.10% | 25.02% | 117.69% | 31.02% | 30.81% | 32.44% | 33.54% | 33.92% | 31.20% | 31.54% | 32.03% | 25.62% | 25.71% | 36.20% | 34.85% | 35.61% | 36.87% | 35.50% | 36.92% | 37.97% | 40.18% | 39.90% | 41.55% | 41.95% | 42.38% | 39.08% | 34.93% | 34.84% | 36.29% | 35.52% | 34.48% | 36.23% | 38.61% | 36.12% |
| Operating Expenses | | (141,000,000$) | 375,500,000$ | 366,000,000$ | 343,300,000$ | (91,400,000$) | 337,300,000$ | 316,000,000$ | 359,400,000$ | (40,900,000$) | 788,600,000$ | 470,700,000$ | 447,100,000$ | 1,110,600,000$ | 580,700,000$ | 620,100,000$ | 609,500,000$ | 256,000,000$ | 632,000,000$ | 691,700,000$ | 663,300,000$ | 596,000,000$ | 679,700,000$ | 850,900,000$ | 673,000,000$ | 1,075,500,000$ | 660,700,000$ | 869,200,000$ | 307,300,000$ | 319,200,000$ | 277,500,000$ | 292,500,000$ | 307,700,000$ | 323,377,000$ | 303,177,000$ | 335,376,000$ | 333,835,000$ | 370,479,000$ | 362,105,000$ | 369,887,000$ | 356,368,000$ | 377,457,000$ | 381,409,000$ | 205,297,000$ | 200,064,000$ | 209,202,000$ | 211,446,000$ | 207,996,000$ | 191,176,000$ |
| Operating Income | | (2,900,000$) | 18,700,000$ | 48,100,000$ | (16,300,000$) | (47,600,000$) | (59,000,000$) | (57,100,000$) | (128,000,000$) | (120,800,000$) | (408,400,000$) | 33,200,000$ | 96,400,000$ | (903,100,000$) | 182,000,000$ | 77,300,000$ | 30,700,000$ | 208,100,000$ | (2,000,000$) | (18,400,000$) | 8,900,000$ | 119,000,000$ | 55,800,000$ | (194,800,000$) | (31,800,000$) | (339,200,000$) | (50,800,000$) | (209,200,000$) | 90,700,000$ | 49,400,000$ | 132,200,000$ | 164,700,000$ | 103,700,000$ | 90,250,000$ | 125,428,000$ | 136,389,000$ | 119,972,000$ | 119,409,000$ | 180,746,000$ | 183,872,000$ | 90,723,000$ | 21,573,000$ | (42,518,000$) | 109,398,000$ | 93,140,000$ | 76,218,000$ | 151,041,000$ | 203,655,000$ | 146,535,000$ |
| Operating Margin | | (.56%) | 1.15% | 3.47% | (1.47%) | (11.46%) | (5.45%) | (5.42%) | (14.21%) | (13.09%) | (38.77%) | 2.09% | 5.79% | (46.90%) | 7.64% | 3.36% | 1.38% | 55.52% | (.10%) | (.84%) | .43% | 5.58% | 2.57% | (9.26%) | (1.56%) | (14.76%) | (2.13%) | (8.15%) | 8.25% | 4.67% | 11.49% | 13.28% | 9.26% | 8.06% | 11.11% | 11.62% | 10.55% | 10.13% | 13.97% | 14.07% | 7.93% | 1.89% | (4.37%) | 12.61% | 11.28% | 9.21% | 15.10% | 19.10% | 15.67% |
| Interest Income | | 5,300,000$ | 3,900,000$ | 3,100,000$ | 4,400,000$ | 2,600,000$ | 2,600,000$ | 2,200,000$ | 3,600,000$ | 3,300,000$ | 3,400,000$ | 1,900,000$ | 2,500,000$ | 1,000,000$ | 600,000$ | 500,000$ | 700,000$ | 400,000$ | 500,000$ | 500,000$ | 500,000$ | 200,000$ | 1,300,000$ | 800,000$ | 2,100,000$ | 2,200,000$ | 1,800,000$ | 2,300,000$ | 11,800,000$ | 1,600,000$ | 1,900,000$ | 2,100,000$ | 1,400,000$ | 416,000$ | 1,180,000$ | 1,730,000$ | 874,000$ | 774,000$ | 1,023,000$ | 1,148,000$ | 2,579,000$ | 792,000$ | 1,276,000$ | 1,031,000$ | 1,029,000$ | 1,345,000$ | 1,394,000$ | 1,111,000$ | 1,104,000$ |
| Interest Expenses | | | 154,600,000$ | 156,100,000$ | 173,700,000$ | 183,700,000$ | 168,000,000$ | 167,500,000$ | 167,700,000$ | 170,900,000$ | 171,300,000$ | 168,500,000$ | 165,100,000$ | 161,400,000$ | 150,900,000$ | 140,100,000$ | 136,500,000$ | 137,100,000$ | 148,600,000$ | 138,000,000$ | 137,500,000$ | 140,100,000$ | 147,200,000$ | 141,400,000$ | 149,100,000$ | 153,700,000$ | 160,700,000$ | 165,300,000$ | 97,500,000$ | 55,300,000$ | 66,100,000$ | 60,700,000$ | 59,800,000$ | 64,231,000$ | 61,798,000$ | 61,417,000$ | 69,554,000$ | 62,510,000$ | 68,349,000$ | 74,113,000$ | 72,562,000$ | 75,909,000$ | 73,387,000$ | 49,036,000$ | 36,329,000$ | 36,526,000$ | 36,504,000$ | 63,625,000$ | 42,280,000$ |
| Income Before Tax | | (121,000,000$) | 149,500,000$ | 70,800,000$ | (44,400,000$) | 81,400,000$ | (69,900,000$) | (68,600,000$) | (215,700,000$) | 183,300,000$ | (568,300,000$) | (66,700,000$) | 25,800,000$ | (1,347,600,000$) | 10,700,000$ | (75,500,000$) | (109,000,000$) | 51,700,000$ | (159,400,000$) | (154,400,000$) | (127,100,000$) | (20,000,000$) | (107,000,000$) | (336,200,000$) | (191,300,000$) | (493,600,000$) | (208,200,000$) | (371,500,000$) | (700,000$) | (44,200,000$) | 65,600,000$ | 102,900,000$ | 46,300,000$ | 26,244,000$ | 68,019,000$ | 79,602,000$ | 35,935,000$ | 49,400,000$ | 105,874,000$ | 96,254,000$ | 21,041,000$ | (61,049,000$) | (122,898,000$) | 61,479,000$ | 60,467,000$ | 45,225,000$ | 117,324,000$ | 52,350,000$ | 102,164,000$ |
| Tax Expenses | | (19,300,000$) | 42,600,000$ | 41,400,000$ | (334,100,000$) | (108,500,000$) | 26,800,000$ | (12,400,000$) | 27,200,000$ | 154,200,000$ | (34,500,000$) | (3,600,000$) | (4,000,000$) | (95,500,000$) | (12,200,000$) | (14,500,000$) | 30,900,000$ | 26,100,000$ | (35,200,000$) | (600,000$) | 29,500,000$ | (43,900,000$) | 9,300,000$ | (15,100,000$) | (31,400,000$) | (56,900,000$) | (51,700,000$) | (37,500,000$) | 1,600,000$ | (20,900,000$) | 1,800,000$ | 37,000,000$ | 12,600,000$ | (27,373,000$) | 16,862,000$ | 24,138,000$ | 2,373,000$ | (5,066,000$) | 12,043,000$ | 34,293,000$ | 8,461,000$ | 14,098,000$ | (42,102,000$) | 15,887,000$ | 20,991,000$ | (2,586,000$) | 20,893,000$ | 24,307,000$ | 37,677,000$ |
| Net Income | | 1,359,500,000$ | 108,400,000$ | 31,800,000$ | 784,000,000$ | 6,800,000$ | (33,000,000$) | 44,400,000$ | (333,700,000$) | (581,100,000$) | (828,700,000$) | (100,400,000$) | 3,400,000$ | (1,108,900,000$) | 22,900,000$ | (61,000,000$) | (139,900,000$) | (87,000,000$) | (124,200,000$) | (153,800,000$) | (97,600,000$) | 23,900,000$ | (116,300,000$) | (321,100,000$) | (159,900,000$) | (436,700,000$) | (156,500,000$) | (334,000,000$) | (2,300,000$) | (23,300,000$) | 63,800,000$ | 66,000,000$ | 33,700,000$ | 53,581,000$ | 51,157,000$ | 55,464,000$ | 33,562,000$ | 54,466,000$ | 93,831,000$ | 61,961,000$ | 12,580,000$ | (75,147,000$) | (80,796,000$) | 45,592,000$ | 39,476,000$ | 47,811,000$ | 96,431,000$ | 28,043,000$ | 64,487,000$ |
| Profit Margin | | 264.24% | 6.65% | 2.29% | 70.49% | 1.64% | (3.05%) | 4.21% | (37.04%) | (62.95%) | (78.67%) | (6.32%) | .20% | (57.59%) | .96% | (2.65%) | (6.28%) | (23.21%) | (5.90%) | (7.04%) | (4.71%) | 1.12% | (5.36%) | (15.27%) | (7.86%) | (19.00%) | (6.58%) | (13.01%) | (.21%) | (2.20%) | 5.55% | 5.32% | 3.01% | 4.78% | 4.53% | 4.72% | 2.95% | 4.62% | 7.25% | 4.74% | 1.10% | (6.58%) | (8.31%) | 5.26% | 4.78% | 5.78% | 9.64% | 2.63% | 6.90% |
| TTM | | 49.17% | 20.48% | 19.75% | 21.90% | (9.14%) | (22.81%) | (43.22%) | (41.29%) | (28.81%) | (32.65%) | (15.65%) | (13.83%) | (14.57%) | (3.64%) | (5.88%) | (7.32%) | (6.87%) | (4.14%) | (4.02%) | (6.03%) | (6.80%) | (12.02%) | (12.19%) | (11.72%) | (11.14%) | (7.27%) | (5.04%) | 2.29% | 3.07% | 4.69% | 4.44% | 4.27% | 4.25% | 4.21% | 4.96% | 4.96% | 4.53% | 1.91% | (1.78%) | (2.37%) | (1.86%) | 1.49% | 6.51% | 5.69% | 6.18% | 4.68% | 2.54% | 1.88% |
| Earnings to Minority | | 17,600,000$ | 17,300,000$ | 17,100,000$ | 16,900,000$ | 16,600,000$ | 16,400,000$ | 16,200,000$ | 16,000,000$ | 15,900,000$ | 15,500,000$ | 15,300,000$ | 15,100,000$ | 14,900,000$ | 14,900,000$ | 14,700,000$ | 14,500,000$ | 14,300,000$ | 14,300,000$ | 14,300,000$ | 14,300,000$ | 14,300,000$ | 14,100,000$ | 13,900,000$ | 13,800,000$ | 13,800,000$ | 13,800,000$ | 16,100,000$ | | (100,000$) | | 100,000$ | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 1,341,900,000$ | 91,100,000$ | 14,700,000$ | 767,100,000$ | (9,800,000$) | (49,400,000$) | 28,200,000$ | (349,700,000$) | (597,000,000$) | (844,200,000$) | (115,700,000$) | (11,700,000$) | (1,123,800,000$) | 8,000,000$ | (75,700,000$) | (154,400,000$) | (101,300,000$) | (138,500,000$) | (168,100,000$) | (111,900,000$) | 9,600,000$ | (130,400,000$) | (335,000,000$) | (173,700,000$) | (450,500,000$) | (170,300,000$) | (350,100,000$) | (2,300,000$) | (23,200,000$) | 63,800,000$ | 65,900,000$ | 33,700,000$ | 53,581,000$ | 51,157,000$ | 55,464,000$ | 33,562,000$ | 54,466,000$ | 93,831,000$ | 61,961,000$ | 12,580,000$ | (75,147,000$) | (80,796,000$) | 45,592,000$ | 39,476,000$ | 47,811,000$ | 96,431,000$ | 28,043,000$ | 64,487,000$ |
| QoQ% | | 1,373.00% | 519.73% | (98.08%) | 7,927.55% | 80.16% | (275.18%) | 108.06% | 41.42% | 29.28% | (629.65%) | (888.89%) | 98.96% | (14,147.50%) | 110.57% | 50.97% | (52.42%) | 26.86% | 17.61% | (50.22%) | (1,265.63%) | 107.36% | 61.08% | (92.86%) | 61.44% | (164.53%) | 51.36% | (15,121.74%) | 90.09% | (136.36%) | (3.19%) | 95.55% | (37.11%) | 4.74% | (7.77%) | 65.26% | (38.38%) | (41.95%) | 51.44% | 392.54% | 116.74% | 6.99% | (277.22%) | 15.49% | (17.43%) | (50.42%) | 243.87% | (56.51%) | 823.60% |
| YoY% | | 13,792.86% | 284.41% | (47.87%) | 319.36% | 98.36% | 94.15% | 124.37% | (2,888.89%) | 46.88% | (10,652.50%) | (52.84%) | 92.42% | (1,009.38%) | 105.78% | 54.97% | (37.98%) | (1,155.21%) | (6.21%) | 49.82% | 35.58% | 102.13% | 23.43% | 4.31% | (7,452.17%) | (1,841.81%) | (366.93%) | (631.26%) | (106.83%) | (143.30%) | 24.71% | 18.82% | .41% | (1.63%) | (45.48%) | (10.49%) | 166.79% | 172.48% | 216.13% | 35.90% | (68.13%) | (257.18%) | (183.79%) | 62.58% | (38.79%) | 636.48% | 754.36% | 2,401.61% | 305.58% |
| Earnings Per Share, Basic | | 6.04$ | 0.41$ | 0.07$ | 3.55$ | (0.05$) | (0.23$) | 0.13$ | (1.65$) | (2.81$) | (3.98$) | (0.55$) | (0.06$) | (1.35$) | 38,424.59$ | (364,643.55$) | (751,703.99$) | (0.12$) | (678,256.61$) | (823,615.87$) | (554,784.33$) | 0.05$ | (0.66$) | (1.71$) | (0.89$) | (2.32$) | (0.88$) | (1.81$) | (0.01$) | (0.12$) | 0.33$ | 0.34$ | 0.18$ | 0.28$ | 0.27$ | 0.29$ | 0.17$ | 0.28$ | 0.49$ | 0.32$ | 0.07$ | (0.39$) | (0.42$) | 0.24$ | 0.21$ | 0.25$ | 0.51$ | 0.15$ | 0.35$ |
| Earnings Per Share, Diluted | | 9.38$ | 0.33$ | 0.06$ | 2.82$ | (0.05$) | (0.23$) | 0.13$ | (1.65$) | (2.86$) | (3.98$) | (0.55$) | (0.06$) | (1.35$) | 37,860.86$ | (364,643.55$) | (751,703.99$) | (0.12$) | (678,256.61$) | (823,615.87$) | (554,784.33$) | 0.05$ | (0.66$) | (1.71$) | (0.89$) | (2.32$) | (0.88$) | (1.81$) | (0.01$) | (0.12$) | 0.33$ | 0.34$ | 0.17$ | 0.27$ | 0.26$ | 0.28$ | 0.17$ | 0.28$ | 0.48$ | 0.32$ | 0.06$ | (0.41$) | (0.42$) | 0.24$ | 0.20$ | 0.25$ | 0.50$ | 0.15$ | 0.34$ |
| Unlevered FCF Per Share, Basic | | 1.15$ | 0.61$ | 0.30$ | (0.94$) | 1.25$ | 0.53$ | 0.21$ | (0.87$) | 0.24$ | 0.61$ | 0.55$ | (0.29$) | 0.44$ | (534,101.83$) | (588,631.98$) | (204,479.07$) | (0.06$) | 152,301.67$ | 773,150.42$ | (745,661.87$) | 0.25$ | 0.74$ | 0.95$ | (0.34$) | 1.57$ | 2.56$ | (1.44$) | (0.16$) | 0.55$ | 1.05$ | 0.43$ | 0.11$ | 1.22$ | 0.65$ | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | 1.79$ | 0.49$ | 0.28$ | (0.74$) | 1.25$ | 0.53$ | 0.21$ | (0.87$) | 0.24$ | 0.61$ | 0.55$ | (0.29$) | 0.44$ | (526,265.97$) | (588,631.98$) | (204,479.07$) | (0.06$) | 152,301.67$ | 773,150.42$ | (745,661.87$) | 0.25$ | 0.74$ | 0.95$ | (0.34$) | 1.57$ | 2.56$ | (1.44$) | (0.16$) | 0.54$ | 1.03$ | 0.42$ | 0.11$ | 1.20$ | 0.64$ | | | | | | | | | | | | | | |
| Average Shares, Basic | | 222,100,000 | 221,500,000 | 218,100,000 | 216,300,000 | 215,900,000 | 215,900,000 | 213,500,000 | 212,300,000 | 212,300,000 | 211,900,000 | 210,500,000 | 208,900,000 | 829,599,379 | 208 | 208 | 205 | 814,399,390 | 204 | 204 | 202 | 199,500,000 | 196,900,000 | 195,900,000 | 194,900,000 | 194,300,000 | 194,100,000 | 193,600,000 | 192,800,000 | 192,200,000 | 192,200,000 | 192,200,000 | 191,400,000 | 190,616,000 | 191,824,000 | 193,092,000 | 194,068,000 | 193,278,000 | 192,719,000 | 192,241,000 | 191,642,000 | 191,073,000 | 190,269,000 | 189,682,000 | 188,480,000 | 187,762,000 | 187,407,000 | 186,509,000 | 185,942,000 |
| Average Shares, Diluted | | 143,100,000 | 277,700,000 | 227,300,000 | 271,900,000 | 215,900,000 | 215,900,000 | 213,500,000 | 212,300,000 | 209,100,000 | 211,900,000 | 210,500,000 | 212,100,000 | 829,599,376 | 211 | 208 | 205 | 814,399,390 | 204 | 204 | 202 | 199,500,000 | 196,900,000 | 195,900,000 | 194,900,000 | 194,300,000 | 194,100,000 | 193,600,000 | 192,800,000 | 195,100,000 | 195,400,000 | 195,200,000 | 195,500,000 | 195,027,000 | 195,815,000 | 197,218,000 | 199,140,000 | 197,709,000 | 196,598,000 | 196,073,000 | 195,456,000 | 182,094,000 | 190,269,000 | 194,004,000 | 193,137,000 | 192,267,000 | 191,627,000 | 190,984,000 | 190,922,000 |
| EBIT | | (121,000,000$) | 304,100,000$ | 226,900,000$ | 129,300,000$ | 265,100,000$ | 98,100,000$ | 98,900,000$ | (48,000,000$) | 354,200,000$ | (397,000,000$) | 101,800,000$ | 190,900,000$ | (1,186,200,000$) | 161,600,000$ | 64,600,000$ | 27,500,000$ | 188,800,000$ | (10,800,000$) | (16,400,000$) | 10,400,000$ | 120,100,000$ | 40,200,000$ | (194,800,000$) | (42,200,000$) | (339,900,000$) | (47,500,000$) | (206,200,000$) | 96,800,000$ | 11,100,000$ | 131,700,000$ | 163,600,000$ | 106,100,000$ | 90,475,000$ | 129,817,000$ | 141,019,000$ | 105,489,000$ | 111,910,000$ | 174,223,000$ | 170,367,000$ | 93,603,000$ | 14,860,000$ | (49,511,000$) | 110,515,000$ | 96,796,000$ | 81,751,000$ | 153,828,000$ | 115,975,000$ | 144,444,000$ |
| EBITDA | | (121,000,000$) | 304,100,000$ | 226,900,000$ | 129,300,000$ | 265,100,000$ | 98,100,000$ | 98,900,000$ | (48,000,000$) | 354,200,000$ | (397,000,000$) | 101,800,000$ | 190,900,000$ | (1,186,200,000$) | 161,600,000$ | 64,600,000$ | 27,500,000$ | 188,800,000$ | (10,800,000$) | (16,400,000$) | 10,400,000$ | 120,100,000$ | 40,200,000$ | (194,800,000$) | (42,200,000$) | (339,900,000$) | (47,500,000$) | (206,200,000$) | 96,800,000$ | 11,100,000$ | 131,700,000$ | 163,600,000$ | 106,100,000$ | 90,475,000$ | 129,817,000$ | 141,019,000$ | 105,489,000$ | 111,910,000$ | 174,223,000$ | 170,367,000$ | 93,603,000$ | 14,860,000$ | (49,511,000$) | 110,515,000$ | 96,796,000$ | 81,751,000$ | 153,828,000$ | 115,975,000$ | 144,444,000$ |