| VERTEX PHARMACEUTICALS INC / MA (VRTX) |
| 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 | | 3,076,400,000$ | 2,964,700,000$ | 2,770,200,000$ | 2,912,000,000$ | 2,771,900,000$ | 2,645,600,000$ | 2,690,600,000$ | 2,517,700,000$ | 2,483,500,000$ | 2,493,200,000$ | 2,374,800,000$ | 2,302,700,000$ | 2,334,300,000$ | 2,196,200,000$ | 2,097,500,000$ | 2,072,600,000$ | 1,984,100,000$ | 1,793,400,000$ | 1,724,300,000$ | 1,627,820,000$ | 1,538,271,000$ | 1,524,485,000$ | 1,515,107,000$ | 1,413,265,000$ | 949,828,000$ | 941,293,000$ | 858,435,000$ | 870,106,000$ | 784,535,000$ | 752,157,000$ | 640,799,000$ | 651,634,000$ | 578,165,000$ | 544,135,000$ | 714,718,000$ | 458,706,000$ | 413,783,000$ | 431,608,000$ | 398,080,000$ | 417,935,000$ | 309,816,000$ | 166,076,000$ | 138,509,000$ | 144,556,000$ | 178,987,000$ | 138,421,000$ | 118,451,000$ | 351,157,000$ |
| QoQ% | | 3.77% | 7.02% | (4.87%) | 5.05% | 4.77% | (1.67%) | 6.87% | 1.38% | (.39%) | 4.99% | 3.13% | (1.35%) | 6.29% | 4.71% | 1.20% | 4.46% | 10.63% | 4.01% | 5.93% | 5.82% | .90% | .62% | 7.21% | 48.79% | .91% | 9.65% | (1.34%) | 10.91% | 4.31% | 17.38% | (1.66%) | 12.71% | 6.25% | (23.87%) | 55.81% | 10.86% | (4.13%) | 8.42% | (4.75%) | 34.90% | 86.55% | 19.90% | (4.18%) | (19.24%) | 29.31% | 16.86% | (66.27%) | 58.39% |
| YoY% | | 10.99% | 12.06% | 2.96% | 15.66% | 11.61% | 6.11% | 13.30% | 9.34% | 6.39% | 13.52% | 13.22% | 11.10% | 17.65% | 22.46% | 21.64% | 27.32% | 28.98% | 17.64% | 13.81% | 15.18% | 61.95% | 61.96% | 76.50% | 62.42% | 21.07% | 25.15% | 33.96% | 33.53% | 35.69% | 38.23% | (10.34%) | 42.06% | 39.73% | 26.07% | 79.54% | 9.76% | 33.56% | 159.89% | 187.40% | 189.12% | 73.09% | 19.98% | 16.93% | (58.83%) | (19.27%) | (55.46%) | (63.93%) | 5.14% |
| Cost Of Revenue | | 414,800,000$ | 407,500,000$ | 363,000,000$ | 423,400,000$ | 392,600,000$ | 371,900,000$ | 342,600,000$ | 368,000,000$ | 318,700,000$ | 308,600,000$ | 266,900,000$ | 283,300,000$ | 289,400,000$ | 261,800,000$ | 245,800,000$ | 247,400,000$ | 236,500,000$ | 228,000,000$ | 192,300,000$ | 203,101,000$ | 186,182,000$ | 184,520,000$ | 162,497,000$ | 185,012,000$ | 131,914,000$ | 135,740,000$ | 95,092,000$ | 122,289,000$ | 111,255,000$ | 104,382,000$ | 71,613,000$ | 83,712,000$ | 72,186,000$ | 71,205,000$ | 46,988,000$ | 59,646,000$ | 53,222,000$ | 44,154,000$ | 49,789,000$ | 62,092,000$ | 30,269,000$ | 15,409,000$ | 9,381,000$ | 11,290,000$ | 10,208,000$ | 9,655,000$ | 8,572,000$ | 13,281,000$ |
| Gross Profit | | 2,661,600,000$ | 2,557,200,000$ | 2,407,200,000$ | 2,488,600,000$ | 2,379,300,000$ | 2,273,700,000$ | 2,348,000,000$ | 2,149,700,000$ | 2,164,800,000$ | 2,184,600,000$ | 2,107,900,000$ | 2,019,400,000$ | 2,044,900,000$ | 1,934,400,000$ | 1,851,700,000$ | 1,825,200,000$ | 1,747,600,000$ | 1,565,400,000$ | 1,532,000,000$ | 1,424,719,000$ | 1,352,089,000$ | 1,339,965,000$ | 1,352,610,000$ | 1,228,253,000$ | 817,914,000$ | 805,553,000$ | 763,343,000$ | 747,817,000$ | 673,280,000$ | 647,775,000$ | 569,186,000$ | 567,922,000$ | 505,979,000$ | 472,930,000$ | 667,730,000$ | 399,060,000$ | 360,561,000$ | 387,454,000$ | 348,291,000$ | 355,843,000$ | 279,547,000$ | 150,667,000$ | 129,128,000$ | 133,266,000$ | 168,779,000$ | 128,766,000$ | 109,879,000$ | 337,876,000$ |
| Gross Margin | | 86.52% | 86.26% | 86.90% | 85.46% | 85.84% | 85.94% | 87.27% | 85.38% | 87.17% | 87.62% | 88.76% | 87.70% | 87.60% | 88.08% | 88.28% | 88.06% | 88.08% | 87.29% | 88.85% | 87.52% | 87.90% | 87.90% | 89.28% | 86.91% | 86.11% | 85.58% | 88.92% | 85.95% | 85.82% | 86.12% | 88.82% | 87.15% | 87.52% | 86.91% | 93.43% | 87.00% | 87.14% | 89.77% | 87.49% | 85.14% | 90.23% | 90.72% | 93.23% | 92.19% | 94.30% | 93.03% | 92.76% | 96.22% |
| Operating Expenses | | 1,475,400,000$ | 1,406,100,000$ | 1,777,100,000$ | 1,462,600,000$ | 1,263,000,000$ | 5,788,400,000$ | 1,208,500,000$ | 1,161,200,000$ | 1,126,700,000$ | 1,158,200,000$ | 1,328,900,000$ | 985,900,000$ | 918,200,000$ | 828,100,000$ | 810,800,000$ | 947,500,000$ | 693,100,000$ | 1,603,300,000$ | 644,200,000$ | 678,927,000$ | 679,848,000$ | 621,932,000$ | 632,386,000$ | 676,788,000$ | 718,581,000$ | 535,593,000$ | 486,535,000$ | 620,095,000$ | 467,631,000$ | 474,897,000$ | 440,285,000$ | 442,185,000$ | 832,022,000$ | 420,223,000$ | 396,888,000$ | 359,420,000$ | 379,288,000$ | 384,101,000$ | 362,621,000$ | 409,547,000$ | 349,573,000$ | 321,831,000$ | 301,113,000$ | 286,891,000$ | 310,982,000$ | 309,308,000$ | 325,921,000$ | 348,157,000$ |
| Operating Income | | 1,186,200,000$ | 1,151,100,000$ | 630,100,000$ | 1,026,000,000$ | 1,116,300,000$ | (3,514,700,000$) | 1,139,500,000$ | 988,500,000$ | 1,038,100,000$ | 1,026,400,000$ | 779,000,000$ | 1,033,500,000$ | 1,126,700,000$ | 1,106,300,000$ | 1,040,900,000$ | 877,700,000$ | 1,054,500,000$ | (37,900,000$) | 887,800,000$ | 745,792,000$ | 672,241,000$ | 718,033,000$ | 720,224,000$ | 551,465,000$ | 99,333,000$ | 269,960,000$ | 276,808,000$ | 127,722,000$ | 205,649,000$ | 172,878,000$ | 128,901,000$ | 125,737,000$ | (326,043,000$) | 52,707,000$ | 270,842,000$ | 39,640,000$ | (18,727,000$) | 3,353,000$ | (14,330,000$) | (53,704,000$) | (70,026,000$) | (171,164,000$) | (171,985,000$) | (153,625,000$) | (142,203,000$) | (180,542,000$) | (216,042,000$) | (10,281,000$) |
| Operating Margin | | 38.56% | 38.83% | 22.75% | 35.23% | 40.27% | (132.85%) | 42.35% | 39.26% | 41.80% | 41.17% | 32.80% | 44.88% | 48.27% | 50.37% | 49.63% | 42.35% | 53.15% | (2.11%) | 51.49% | 45.82% | 43.70% | 47.10% | 47.54% | 39.02% | 10.46% | 28.68% | 32.25% | 14.68% | 26.21% | 22.98% | 20.12% | 19.30% | (56.39%) | 9.69% | 37.90% | 8.64% | (4.53%) | .78% | (3.60%) | (12.85%) | (22.60%) | (103.06%) | (124.17%) | (106.27%) | (79.45%) | (130.43%) | (182.39%) | (2.93%) |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ |
| Interest Expenses | | | | | | | | 10,400,000$ | 10,600,000$ | 10,900,000$ | 11,200,000$ | 11,400,000$ | 11,600,000$ | 13,700,000$ | 14,600,000$ | 14,900,000$ | 15,100,000$ | 15,200,000$ | 15,500,000$ | 15,700,000$ | 16,288,000$ | 13,856,000$ | 13,871,000$ | 14,136,000$ | 14,249,000$ | 14,548,000$ | 14,837,000$ | 14,868,000$ | 18,744,000$ | 18,686,000$ | 18,155,000$ | 16,886,000$ | 12,547,000$ | 13,574,000$ | 14,664,000$ | 16,765,000$ | 20,439,000$ | 20,140,000$ | 20,155,000$ | 20,698,000$ | 20,654,000$ | 21,134,000$ | 21,111,000$ | 21,307,000$ | 21,177,000$ | 20,384,000$ | 15,585,000$ | 15,717,000$ | 12,626,000$ |
| Income Before Tax | | 1,298,800,000$ | 1,283,000,000$ | 730,400,000$ | 1,136,500,000$ | 1,224,100,000$ | (3,391,200,000$) | 1,279,100,000$ | 1,147,600,000$ | 1,179,200,000$ | 1,161,500,000$ | 891,500,000$ | 1,076,800,000$ | 1,176,400,000$ | 1,024,400,000$ | 954,800,000$ | 870,900,000$ | 1,082,800,000$ | (44,200,000$) | 820,900,000$ | 888,725,000$ | 745,871,000$ | 824,770,000$ | 657,534,000$ | 676,950,000$ | 70,666,000$ | 327,138,000$ | 320,165,000$ | 32,497,000$ | 136,511,000$ | 216,591,000$ | 214,642,000$ | 112,442,000$ | (417,170,000$) | 35,506,000$ | 253,533,000$ | 20,306,000$ | (39,034,000$) | (18,021,000$) | (30,617,000$) | (76,048,000$) | (92,486,000$) | (190,861,000$) | (198,405,000$) | (178,594,000$) | (166,577,000$) | (158,396,000$) | (231,308,000$) | (19,568,000$) |
| Tax Expenses | | 215,900,000$ | 250,100,000$ | 84,100,000$ | 223,500,000$ | 178,700,000$ | 202,400,000$ | 179,500,000$ | 178,800,000$ | 143,900,000$ | 245,800,000$ | 191,700,000$ | 257,900,000$ | 245,900,000$ | 213,900,000$ | 192,700,000$ | 100,800,000$ | 230,900,000$ | (111,200,000$) | 167,800,000$ | 284,433,000$ | 78,437,000$ | (12,500,000$) | 54,781,000$ | 93,716,000$ | 13,148,000$ | 59,711,000$ | 51,534,000$ | (1,492,599,000$) | 8,055,000$ | 10,341,000$ | (12,659,000$) | 10,257,000$ | (125,903,000$) | 4,337,000$ | 3,985,000$ | (7,453,000$) | 503,000$ | 18,130,000$ | 5,485,000$ | (1,379,000$) | 1,330,000$ | 30,131,000$ | 299,000$ | 2,043,000$ | 3,419,000$ | 693,000$ | 803,000$ | 1,352,000$ |
| Net Income | | 1,082,900,000$ | 1,032,900,000$ | 646,300,000$ | 913,000,000$ | 1,045,400,000$ | (3,593,600,000$) | 1,099,600,000$ | 968,800,000$ | 1,035,300,000$ | 915,700,000$ | 699,800,000$ | 818,900,000$ | 930,500,000$ | 810,500,000$ | 762,100,000$ | 770,100,000$ | 851,900,000$ | 67,000,000$ | 653,100,000$ | 604,190,000$ | 667,434,000$ | 837,270,000$ | 602,753,000$ | 583,234,000$ | 57,518,000$ | 267,427,000$ | 268,631,000$ | 1,525,096,000$ | 128,456,000$ | 206,250,000$ | 227,301,000$ | 102,185,000$ | (291,267,000$) | 31,169,000$ | 249,548,000$ | 27,759,000$ | (39,537,000$) | (36,151,000$) | (36,102,000$) | (74,669,000$) | (93,816,000$) | (220,992,000$) | (198,704,000$) | (180,846,000$) | (170,060,000$) | (159,382,000$) | (232,457,000$) | (184,549,000$) |
| Profit Margin | | 35.20% | 34.84% | 23.33% | 31.35% | 37.71% | (135.83%) | 40.87% | 38.48% | 41.69% | 36.73% | 29.47% | 35.56% | 39.86% | 36.91% | 36.33% | 37.16% | 42.94% | 3.74% | 37.88% | 37.12% | 43.39% | 54.92% | 39.78% | 41.27% | 6.06% | 28.41% | 31.29% | 175.28% | 16.37% | 27.42% | 35.47% | 15.68% | (50.38%) | 5.73% | 34.92% | 6.05% | (9.56%) | (8.38%) | (9.07%) | (17.87%) | (30.28%) | (133.07%) | (143.46%) | (125.10%) | (95.01%) | (115.14%) | (196.25%) | (52.56%) |
| TTM | | 31.35% | 31.86% | (8.91%) | (4.86%) | (4.52%) | (4.74%) | 39.46% | 36.68% | 35.94% | 35.40% | 35.40% | 37.20% | 37.62% | 38.26% | 30.84% | 30.92% | 30.52% | 29.80% | 43.06% | 43.70% | 44.91% | 38.51% | 31.35% | 28.27% | 58.53% | 63.39% | 65.19% | 68.48% | 23.48% | 9.32% | 2.87% | 3.68% | .75% | 12.62% | 9.99% | (4.94%) | (11.22%) | (15.46%) | (32.94%) | (56.98%) | (91.49%) | (122.68%) | (118.07%) | (127.97%) | (94.85%) | (84.97%) | (60.61%) | (56.73%) |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0$ | (25,431,000$) | (290,000$) | (1,110,000$) | 17,038,000$ | 1,501,000$ | (188,315,000$) | 13,173,000$ | 1,792,000$ | (5,186,000$) | (696,000$) | 28,374,000$ | 5,529,000$ | (938,000$) | 1,333,000$ | (32,144,000$) | (98,000$) | (4,190,000$) | 0$ | 0$ | 0$ | (228,834,000$) |
| Earnings to Common Shareholders | | 1,082,900,000$ | 1,032,900,000$ | 646,300,000$ | 913,000,000$ | 1,045,400,000$ | (3,593,600,000$) | 1,099,600,000$ | 968,800,000$ | 1,035,300,000$ | 915,700,000$ | 699,800,000$ | 818,900,000$ | 930,500,000$ | 810,500,000$ | 762,100,000$ | 770,100,000$ | 851,900,000$ | 67,000,000$ | 653,100,000$ | 604,190,000$ | 667,434,000$ | 837,270,000$ | 602,753,000$ | 583,234,000$ | 57,518,000$ | 267,427,000$ | 268,631,000$ | 1,550,187,000$ | 128,732,000$ | 207,295,000$ | 210,164,000$ | 100,594,000$ | (102,952,000$) | 17,973,000$ | 247,350,000$ | 32,945,000$ | (38,841,000$) | (64,525,000$) | (41,631,000$) | (73,731,000$) | (95,149,000$) | (188,848,000$) | (198,606,000$) | (176,656,000$) | (170,060,000$) | (159,382,000$) | (232,457,000$) | 44,285,000$ |
| QoQ% | | 4.84% | 59.82% | (29.21%) | (12.67%) | 129.09% | (426.81%) | 13.50% | (6.42%) | 13.06% | 30.85% | (14.54%) | (11.99%) | 14.81% | 6.35% | (1.04%) | (9.60%) | 1,171.49% | (89.74%) | 8.10% | (9.48%) | (20.28%) | 38.91% | 3.35% | 914.00% | (78.49%) | (.45%) | (82.67%) | 1,104.20% | (37.90%) | (1.37%) | 108.92% | 197.71% | (672.82%) | (92.73%) | 650.80% | 184.82% | 39.81% | (54.99%) | 43.54% | 22.51% | 49.62% | 4.91% | (12.43%) | (3.88%) | (6.70%) | 31.44% | (624.91%) | 135.68% |
| YoY% | | 3.59% | 128.74% | (41.22%) | (5.76%) | .98% | (492.44%) | 57.13% | 18.31% | 11.26% | 12.98% | (8.18%) | 6.34% | 9.23% | 1,109.70% | 16.69% | 27.46% | 27.64% | (92.00%) | 8.35% | 3.59% | 1,060.39% | 213.08% | 124.38% | (62.38%) | (55.32%) | 29.01% | 27.82% | 1,441.03% | 225.04% | 1,053.37% | (15.03%) | 205.34% | (165.06%) | 127.85% | 694.15% | 144.68% | 59.18% | 65.83% | 79.04% | 58.26% | 44.05% | (18.49%) | 14.56% | (498.91%) | (37.00%) | (178.81%) | 24.53% | (29.52%) |
| Earnings Per Share, Basic | | 4.24$ | 4.02$ | 2.52$ | 3.55$ | 4.05$ | (13.92$) | 4.26$ | 3.76$ | 4.01$ | 3.55$ | 2.72$ | 3.19$ | 3.63$ | 3.17$ | 2.99$ | 3.03$ | 3.30$ | 0.26$ | 2.52$ | 2.32$ | 2.56$ | 3.22$ | 2.32$ | 2.26$ | 0.22$ | 1.04$ | 1.05$ | 6.08$ | 0.51$ | 0.82$ | 0.83$ | 0.40$ | (0.41$) | 0.07$ | 1.01$ | 0.13$ | (0.16$) | (0.26$) | (0.17$) | (0.30$) | (0.39$) | (0.78$) | (0.83$) | (0.74$) | (0.72$) | (0.68$) | (1.00$) | 0.19$ |
| Earnings Per Share, Diluted | | 4.20$ | 3.99$ | 2.49$ | 3.63$ | 4.01$ | (13.92$) | 4.21$ | 3.72$ | 3.97$ | 3.52$ | 2.69$ | 3.15$ | 3.59$ | 3.13$ | 2.96$ | 3.00$ | 3.28$ | 0.26$ | 2.49$ | 2.30$ | 2.53$ | 3.18$ | 2.29$ | 2.23$ | 0.22$ | 1.03$ | 1.03$ | 5.97$ | 0.50$ | 0.80$ | 0.81$ | 0.39$ | (0.41$) | 0.07$ | 0.99$ | 0.13$ | (0.16$) | (0.26$) | (0.17$) | (0.30$) | (0.39$) | (0.78$) | (0.83$) | (0.74$) | (0.72$) | (0.68$) | (1.00$) | 0.19$ |
| Unlevered FCF Per Share, Basic | | 4.46$ | 3.61$ | 3.03$ | 1.91$ | 5.05$ | (14.81$) | 4.80$ | 0.68$ | 4.76$ | 4.17$ | 3.33$ | 4.07$ | 3.51$ | 4.25$ | 3.50$ | 3.67$ | 3.39$ | (0.96$) | 3.28$ | 1.71$ | 2.81$ | 3.93$ | 3.06$ | 1.66$ | 1.21$ | 1.75$ | 1.20$ | 1.17$ | 1.41$ | 1.15$ | 0.88$ | 0.73$ | 0.57$ | 0.66$ | 1.03$ | 0.53$ | 0.21$ | 0.10$ | (0.11$) | 0.07$ | (0.29$) | (0.51$) | (0.97$) | (0.82$) | (0.41$) | (0.60$) | (0.82$) | 0.02$ |
| Unlevered FCF Per Share, Diluted | | 4.42$ | 3.58$ | 3.00$ | 1.96$ | 4.99$ | (14.81$) | 4.74$ | 0.68$ | 4.71$ | 4.13$ | 3.30$ | 4.01$ | 3.47$ | 4.20$ | 3.46$ | 3.63$ | 3.37$ | (0.96$) | 3.25$ | 1.69$ | 2.78$ | 3.87$ | 3.02$ | 1.64$ | 1.19$ | 1.72$ | 1.18$ | 1.15$ | 1.39$ | 1.13$ | 0.86$ | 0.72$ | 0.57$ | 0.65$ | 1.02$ | 0.52$ | 0.21$ | 0.10$ | (0.11$) | 0.07$ | (0.29$) | (0.51$) | (0.97$) | (0.82$) | (0.41$) | (0.60$) | (0.82$) | 0.02$ |
| Average Shares, Basic | | 255,600,000 | 256,700,000 | 256,900,000 | 257,300,000 | 258,000,000 | 258,100,000 | 258,200,000 | 257,700,000 | 258,000,000 | 257,700,000 | 257,400,000 | 256,900,000 | 256,500,000 | 255,900,000 | 255,100,000 | 254,500,000 | 257,900,000 | 259,000,000 | 259,400,000 | 260,038,000 | 260,392,000 | 259,637,000 | 259,815,000 | 258,003,000 | 256,946,000 | 256,154,000 | 255,695,000 | 254,868,000 | 254,905,000 | 254,135,000 | 253,231,000 | 251,557,000 | 250,268,000 | 247,521,000 | 246,024,000 | 245,454,000 | 244,920,000 | 244,482,000 | 243,831,000 | 242,987,000 | 241,969,000 | 240,757,000 | 239,493,000 | 238,272,000 | 236,137,000 | 233,808,000 | 232,887,000 | 231,264,000 |
| Average Shares, Diluted | | 257,600,000 | 258,900,000 | 259,500,000 | 251,400,000 | 261,000,000 | 258,100,000 | 261,100,000 | 260,700,000 | 260,600,000 | 260,400,000 | 260,300,000 | 260,300,000 | 259,500,000 | 258,700,000 | 257,900,000 | 257,000,000 | 259,700,000 | 261,000,000 | 261,900,000 | 263,106,000 | 264,079,000 | 263,403,000 | 263,515,000 | 262,108,000 | 260,473,000 | 259,822,000 | 260,175,000 | 259,812,000 | 259,788,000 | 258,584,000 | 258,526,000 | 256,804,000 | 250,268,000 | 251,635,000 | 248,700,000 | 247,757,000 | 244,920,000 | 244,482,000 | 243,831,000 | 242,987,000 | 241,969,000 | 240,757,000 | 239,493,000 | 238,272,000 | 236,137,000 | 233,808,000 | 232,887,000 | 235,717,000 |
| EBIT | | 1,298,800,000$ | 1,283,000,000$ | 730,400,000$ | 1,136,500,000$ | 1,224,100,000$ | (3,391,200,000$) | 1,289,500,000$ | 1,158,200,000$ | 1,190,100,000$ | 1,172,700,000$ | 902,900,000$ | 1,088,400,000$ | 1,190,100,000$ | 1,039,000,000$ | 969,700,000$ | 886,000,000$ | 1,098,000,000$ | (28,700,000$) | 836,600,000$ | 905,013,000$ | 759,727,000$ | 838,641,000$ | 671,670,000$ | 691,199,000$ | 85,214,000$ | 341,975,000$ | 335,033,000$ | 51,241,000$ | 155,197,000$ | 234,746,000$ | 231,528,000$ | 124,989,000$ | (403,596,000$) | 50,170,000$ | 270,298,000$ | 40,745,000$ | (18,894,000$) | 2,134,000$ | (9,919,000$) | (55,394,000$) | (71,352,000$) | (169,750,000$) | (177,098,000$) | (157,417,000$) | (146,193,000$) | (142,811,000$) | (215,591,000$) | (6,942,000$) |
| EBITDA | | 1,352,800,000$ | 1,334,700,000$ | 778,800,000$ | 1,183,000,000$ | 1,277,300,000$ | (3,337,200,000$) | 1,343,000,000$ | 1,217,200,000$ | 1,232,200,000$ | 1,214,100,000$ | 941,700,000$ | 1,126,800,000$ | 1,226,800,000$ | 1,076,300,000$ | 1,005,600,000$ | 919,800,000$ | 1,129,700,000$ | 2,600,000$ | 865,400,000$ | 934,353,000$ | 786,369,000$ | 865,338,000$ | 698,491,000$ | 717,414,000$ | 111,061,000$ | 369,673,000$ | 362,173,000$ | 70,067,000$ | 174,389,000$ | 252,805,000$ | 247,871,000$ | 141,421,000$ | (388,371,000$) | 65,060,000$ | 285,148,000$ | 56,196,000$ | (4,325,000$) | 17,097,000$ | 6,496,000$ | (39,647,000$) | (55,184,000$) | (155,685,000$) | (160,735,000$) | (141,081,000$) | (129,232,000$) | (128,639,000$) | (199,803,000$) | 10,689,000$ |