| WASTE MANAGEMENT INC (WM) |
| 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 | | 6,443,000,000$ | 6,430,000,000$ | 6,018,000,000$ | 5,893,000,000$ | 5,609,000,000$ | 5,402,000,000$ | 5,159,000,000$ | 5,217,000,000$ | 5,198,000,000$ | 5,119,000,000$ | 4,892,000,000$ | 4,935,000,000$ | 5,075,000,000$ | 5,027,000,000$ | 4,661,000,000$ | 4,678,000,000$ | 4,665,000,000$ | 4,476,000,000$ | 4,112,000,000$ | 4,067,000,000$ | 3,861,000,000$ | 3,561,000,000$ | 3,729,000,000$ | 3,846,000,000$ | 3,967,000,000$ | 3,946,000,000$ | 3,696,000,000$ | 3,842,000,000$ | 3,822,000,000$ | 3,739,000,000$ | 3,511,000,000$ | 3,652,000,000$ | 3,716,000,000$ | 3,677,000,000$ | 3,440,000,000$ | 3,460,000,000$ | 3,548,000,000$ | 3,425,000,000$ | 3,176,000,000$ | 3,246,000,000$ | 3,360,000,000$ | 3,315,000,000$ | 3,040,000,000$ | 3,437,000,000$ | 3,602,000,000$ | 3,561,000,000$ | 3,396,000,000$ | 3,500,000,000$ |
| QoQ% | | .20% | 6.85% | 2.12% | 5.06% | 3.83% | 4.71% | (1.11%) | .37% | 1.54% | 4.64% | (.87%) | (2.76%) | .96% | 7.85% | (.36%) | .28% | 4.22% | 8.85% | 1.11% | 5.34% | 8.43% | (4.51%) | (3.04%) | (3.05%) | .53% | 6.76% | (3.80%) | .52% | 2.22% | 6.49% | (3.86%) | (1.72%) | 1.06% | 6.89% | (.58%) | (2.48%) | 3.59% | 7.84% | (2.16%) | (3.39%) | 1.36% | 9.05% | (11.55%) | (4.58%) | 1.15% | 4.86% | (2.97%) | (3.34%) |
| YoY% | | 14.87% | 19.03% | 16.65% | 12.96% | 7.91% | 5.53% | 5.46% | 5.71% | 2.42% | 1.83% | 4.96% | 5.49% | 8.79% | 12.31% | 13.35% | 15.02% | 20.82% | 25.70% | 10.27% | 5.75% | (2.67%) | (9.76%) | .89% | .10% | 3.79% | 5.54% | 5.27% | 5.20% | 2.85% | 1.69% | 2.06% | 5.55% | 4.74% | 7.36% | 8.31% | 6.59% | 5.60% | 3.32% | 4.47% | (5.56%) | (6.72%) | (6.91%) | (10.48%) | (1.80%) | (.53%) | .99% | 1.80% | 1.92% |
| Cost Of Revenue | | 3,833,000,000$ | 3,839,000,000$ | 3,647,000,000$ | 3,553,000,000$ | 3,399,000,000$ | 3,291,000,000$ | 3,140,000,000$ | 3,146,000,000$ | 3,188,000,000$ | 3,186,000,000$ | 3,086,000,000$ | 3,093,000,000$ | 3,156,000,000$ | 3,142,000,000$ | 2,903,000,000$ | 2,955,000,000$ | 2,906,000,000$ | 2,736,000,000$ | 2,514,000,000$ | 2,500,000,000$ | 2,332,000,000$ | 2,180,000,000$ | 2,329,000,000$ | 2,314,000,000$ | 2,441,000,000$ | 2,443,000,000$ | 2,298,000,000$ | 2,379,000,000$ | 2,373,000,000$ | 2,313,000,000$ | 2,184,000,000$ | 2,263,000,000$ | 2,302,000,000$ | 2,290,000,000$ | 2,166,000,000$ | 2,147,000,000$ | 2,216,000,000$ | 2,130,000,000$ | 1,993,000,000$ | 2,027,000,000$ | 2,095,000,000$ | 2,163,000,000$ | 1,946,000,000$ | 2,170,000,000$ | 2,299,000,000$ | 2,301,000,000$ | 2,232,000,000$ | 2,267,000,000$ |
| Gross Profit | | 2,610,000,000$ | 2,591,000,000$ | 2,371,000,000$ | 2,340,000,000$ | 2,210,000,000$ | 2,111,000,000$ | 2,019,000,000$ | 2,071,000,000$ | 2,010,000,000$ | 1,933,000,000$ | 1,806,000,000$ | 1,842,000,000$ | 1,919,000,000$ | 1,885,000,000$ | 1,758,000,000$ | 1,723,000,000$ | 1,759,000,000$ | 1,740,000,000$ | 1,598,000,000$ | 1,567,000,000$ | 1,529,000,000$ | 1,381,000,000$ | 1,400,000,000$ | 1,532,000,000$ | 1,526,000,000$ | 1,503,000,000$ | 1,398,000,000$ | 1,463,000,000$ | 1,449,000,000$ | 1,426,000,000$ | 1,327,000,000$ | 1,389,000,000$ | 1,414,000,000$ | 1,387,000,000$ | 1,274,000,000$ | 1,313,000,000$ | 1,332,000,000$ | 1,295,000,000$ | 1,183,000,000$ | 1,219,000,000$ | 1,265,000,000$ | 1,152,000,000$ | 1,094,000,000$ | 1,267,000,000$ | 1,303,000,000$ | 1,260,000,000$ | 1,164,000,000$ | 1,233,000,000$ |
| Gross Margin | | 40.51% | 40.30% | 39.40% | 39.71% | 39.40% | 39.08% | 39.14% | 39.70% | 38.67% | 37.76% | 36.92% | 37.33% | 37.81% | 37.50% | 37.72% | 36.83% | 37.71% | 38.87% | 38.86% | 38.53% | 39.60% | 38.78% | 37.54% | 39.83% | 38.47% | 38.09% | 37.83% | 38.08% | 37.91% | 38.14% | 37.80% | 38.03% | 38.05% | 37.72% | 37.04% | 37.95% | 37.54% | 37.81% | 37.25% | 37.55% | 37.65% | 34.75% | 35.99% | 36.86% | 36.17% | 35.38% | 34.28% | 35.23% |
| Operating Expenses | | 1,621,000,000$ | 1,440,000,000$ | 1,358,000,000$ | 1,421,000,000$ | 1,091,000,000$ | 1,102,000,000$ | 1,003,000,000$ | 1,286,000,000$ | 989,000,000$ | 989,000,000$ | 981,000,000$ | 1,077,000,000$ | 977,000,000$ | 995,000,000$ | 990,000,000$ | 1,005,000,000$ | 953,000,000$ | 949,000,000$ | 948,000,000$ | 913,000,000$ | 849,000,000$ | 854,000,000$ | 827,000,000$ | 877,000,000$ | 792,000,000$ | 807,000,000$ | 777,000,000$ | 696,000,000$ | 750,000,000$ | 711,000,000$ | 719,000,000$ | 685,000,000$ | 713,000,000$ | 714,000,000$ | 716,000,000$ | 696,000,000$ | 772,000,000$ | 684,000,000$ | 675,000,000$ | 717,000,000$ | 664,000,000$ | 650,000,000$ | 654,000,000$ | 515,000,000$ | 757,000,000$ | 728,000,000$ | 695,000,000$ | 1,643,000,000$ |
| Operating Income | | 989,000,000$ | 1,151,000,000$ | 1,013,000,000$ | 919,000,000$ | 1,119,000,000$ | 1,009,000,000$ | 1,016,000,000$ | 785,000,000$ | 1,021,000,000$ | 944,000,000$ | 825,000,000$ | 765,000,000$ | 942,000,000$ | 890,000,000$ | 768,000,000$ | 718,000,000$ | 806,000,000$ | 791,000,000$ | 650,000,000$ | 654,000,000$ | 680,000,000$ | 527,000,000$ | 573,000,000$ | 655,000,000$ | 734,000,000$ | 696,000,000$ | 621,000,000$ | 767,000,000$ | 699,000,000$ | 715,000,000$ | 608,000,000$ | 704,000,000$ | 701,000,000$ | 673,000,000$ | 558,000,000$ | 617,000,000$ | 560,000,000$ | 611,000,000$ | 508,000,000$ | 502,000,000$ | 601,000,000$ | 502,000,000$ | 440,000,000$ | 752,000,000$ | 546,000,000$ | 532,000,000$ | 469,000,000$ | (410,000,000$) |
| Operating Margin | | 15.35% | 17.90% | 16.83% | 15.60% | 19.95% | 18.68% | 19.69% | 15.05% | 19.64% | 18.44% | 16.86% | 15.50% | 18.56% | 17.70% | 16.48% | 15.35% | 17.28% | 17.67% | 15.81% | 16.08% | 17.61% | 14.80% | 15.37% | 17.03% | 18.50% | 17.64% | 16.80% | 19.96% | 18.29% | 19.12% | 17.32% | 19.28% | 18.86% | 18.30% | 16.22% | 17.83% | 15.78% | 17.84% | 16.00% | 15.47% | 17.89% | 15.14% | 14.47% | 21.88% | 15.16% | 14.94% | 13.81% | (11.71%) |
| Interest Income | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | | | | | 0$ | 2,000,000$ |
| Interest Expenses | | 225,000,000$ | 232,000,000$ | 232,000,000$ | 201,000,000$ | 131,000,000$ | 136,000,000$ | 130,000,000$ | 128,000,000$ | 127,000,000$ | 125,000,000$ | 120,000,000$ | 109,000,000$ | 91,000,000$ | 93,000,000$ | 85,000,000$ | 83,000,000$ | 87,000,000$ | 98,000,000$ | 97,000,000$ | 97,000,000$ | 97,000,000$ | 119,000,000$ | 112,000,000$ | 110,000,000$ | 105,000,000$ | 100,000,000$ | 96,000,000$ | 97,000,000$ | 93,000,000$ | 93,000,000$ | 91,000,000$ | 91,000,000$ | 90,000,000$ | 90,000,000$ | 92,000,000$ | 94,000,000$ | 94,000,000$ | 93,000,000$ | 95,000,000$ | 91,000,000$ | 95,000,000$ | 95,000,000$ | 104,000,000$ | 114,000,000$ | 116,000,000$ | 115,000,000$ | 121,000,000$ | 116,000,000$ |
| Income Before Tax | | 775,000,000$ | 928,000,000$ | 788,000,000$ | 700,000,000$ | 995,000,000$ | 894,000,000$ | 869,000,000$ | 644,000,000$ | 872,000,000$ | 809,000,000$ | 696,000,000$ | 643,000,000$ | 828,000,000$ | 776,000,000$ | 671,000,000$ | 642,000,000$ | 706,000,000$ | 456,000,000$ | 545,000,000$ | 547,000,000$ | 516,000,000$ | 395,000,000$ | 435,000,000$ | 531,000,000$ | 615,000,000$ | 497,000,000$ | 462,000,000$ | 659,000,000$ | 597,000,000$ | 609,000,000$ | 511,000,000$ | 584,000,000$ | 603,000,000$ | 570,000,000$ | 434,000,000$ | 510,000,000$ | 457,000,000$ | 459,000,000$ | 396,000,000$ | 397,000,000$ | 496,000,000$ | 389,000,000$ | (222,000,000$) | 599,000,000$ | 414,000,000$ | 402,000,000$ | 336,000,000$ | (603,000,000$) |
| Tax Expenses | | 172,000,000$ | 201,000,000$ | 151,000,000$ | 102,000,000$ | 235,000,000$ | 214,000,000$ | 162,000,000$ | 175,000,000$ | 210,000,000$ | 196,000,000$ | 164,000,000$ | 143,000,000$ | 189,000,000$ | 189,000,000$ | 157,000,000$ | 136,000,000$ | 167,000,000$ | 105,000,000$ | 124,000,000$ | 109,000,000$ | 126,000,000$ | 88,000,000$ | 74,000,000$ | 84,000,000$ | 120,000,000$ | 115,000,000$ | 115,000,000$ | 128,000,000$ | 99,000,000$ | 110,000,000$ | 116,000,000$ | (319,000,000$) | 215,000,000$ | 209,000,000$ | 137,000,000$ | 176,000,000$ | 153,000,000$ | 173,000,000$ | 140,000,000$ | 124,000,000$ | 159,000,000$ | 116,000,000$ | (91,000,000$) | 1,000,000$ | 133,000,000$ | 180,000,000$ | 99,000,000$ | (4,000,000$) |
| Net Income | | 603,000,000$ | 727,000,000$ | 637,000,000$ | 598,000,000$ | 760,000,000$ | 680,000,000$ | 707,000,000$ | 469,000,000$ | 662,000,000$ | 613,000,000$ | 532,000,000$ | 500,000,000$ | 639,000,000$ | 587,000,000$ | 514,000,000$ | 506,000,000$ | 539,000,000$ | 351,000,000$ | 421,000,000$ | 438,000,000$ | 390,000,000$ | 307,000,000$ | 361,000,000$ | 447,000,000$ | 495,000,000$ | 382,000,000$ | 347,000,000$ | 531,000,000$ | 498,000,000$ | 499,000,000$ | 395,000,000$ | 903,000,000$ | 388,000,000$ | 361,000,000$ | 297,000,000$ | 334,000,000$ | 304,000,000$ | 286,000,000$ | 256,000,000$ | 273,000,000$ | 337,000,000$ | 273,000,000$ | (131,000,000$) | 598,000,000$ | 281,000,000$ | 222,000,000$ | 237,000,000$ | (599,000,000$) |
| Profit Margin | | 9.36% | 11.31% | 10.59% | 10.15% | 13.55% | 12.59% | 13.70% | 8.99% | 12.74% | 11.98% | 10.88% | 10.13% | 12.59% | 11.68% | 11.03% | 10.82% | 11.55% | 7.84% | 10.24% | 10.77% | 10.10% | 8.62% | 9.68% | 11.62% | 12.48% | 9.68% | 9.39% | 13.82% | 13.03% | 13.35% | 11.25% | 24.73% | 10.44% | 9.82% | 8.63% | 9.65% | 8.57% | 8.35% | 8.06% | 8.41% | 10.03% | 8.24% | (4.31%) | 17.40% | 7.80% | 6.23% | 6.98% | (17.11%) |
| TTM | | 10.35% | 11.37% | 11.67% | 12.44% | 12.23% | 12.00% | 11.85% | 11.14% | 11.45% | 11.41% | 11.33% | 11.37% | 11.55% | 11.28% | 10.34% | 10.13% | 10.10% | 9.69% | 9.97% | 9.83% | 10.04% | 10.66% | 10.88% | 10.81% | 11.36% | 11.49% | 12.42% | 12.89% | 15.59% | 14.95% | 14.06% | 13.46% | 9.66% | 9.18% | 8.80% | 8.67% | 8.35% | 8.72% | 8.70% | 5.80% | 8.19% | 7.62% | 7.11% | 9.56% | 1.00% | 1.12% | 1.36% | .93% |
| Earnings to Minority | | 0$ | 1,000,000$ | | 0$ | 0$ | 0$ | (1,000,000$) | (24,000,000$) | (1,000,000$) | (2,000,000$) | (1,000,000$) | 1,000,000$ | 0$ | 0$ | 1,000,000$ | 0$ | 1,000,000$ | | | | | | | 0$ | 0$ | 1,000,000$ | | 0$ | (1,000,000$) | 0$ | (1,000,000$) | | 2,000,000$ | (1,000,000$) | (1,000,000$) | (1,000,000$) | 2,000,000$ | (1,000,000$) | (2,000,000$) | 0$ | 2,000,000$ | (1,000,000$) | (2,000,000$) | 8,000,000$ | 11,000,000$ | 12,000,000$ | 9,000,000$ | 6,000,000$ |
| Earnings to Common Shareholders | | 603,000,000$ | 726,000,000$ | 637,000,000$ | 598,000,000$ | 760,000,000$ | 680,000,000$ | 708,000,000$ | 493,000,000$ | 663,000,000$ | 615,000,000$ | 533,000,000$ | 499,000,000$ | 639,000,000$ | 587,000,000$ | 513,000,000$ | 506,000,000$ | 538,000,000$ | 351,000,000$ | 421,000,000$ | 438,000,000$ | 390,000,000$ | 307,000,000$ | 361,000,000$ | 447,000,000$ | 495,000,000$ | 381,000,000$ | 347,000,000$ | 531,000,000$ | 499,000,000$ | 499,000,000$ | 396,000,000$ | 903,000,000$ | 386,000,000$ | 362,000,000$ | 298,000,000$ | 335,000,000$ | 302,000,000$ | 287,000,000$ | 258,000,000$ | 273,000,000$ | 335,000,000$ | 274,000,000$ | (129,000,000$) | 590,000,000$ | 270,000,000$ | 210,000,000$ | 228,000,000$ | (605,000,000$) |
| QoQ% | | (16.94%) | 13.97% | 6.52% | (21.32%) | 11.77% | (3.96%) | 43.61% | (25.64%) | 7.81% | 15.39% | 6.81% | (21.91%) | 8.86% | 14.43% | 1.38% | (5.95%) | 53.28% | (16.63%) | (3.88%) | 12.31% | 27.04% | (14.96%) | (19.24%) | (9.70%) | 29.92% | 9.80% | (34.65%) | 6.41% | .00% | 26.01% | (56.15%) | 133.94% | 6.63% | 21.48% | (11.05%) | 10.93% | 5.23% | 11.24% | (5.50%) | (18.51%) | 22.26% | 312.40% | (121.86%) | 118.52% | 28.57% | (7.90%) | 137.69% | (307.90%) |
| YoY% | | (20.66%) | 6.77% | (10.03%) | 21.30% | 14.63% | 10.57% | 32.83% | (1.20%) | 3.76% | 4.77% | 3.90% | (1.38%) | 18.77% | 67.24% | 21.85% | 15.53% | 37.95% | 14.33% | 16.62% | (2.01%) | (21.21%) | (19.42%) | 4.04% | (15.82%) | (.80%) | (23.65%) | (12.37%) | (41.20%) | 29.28% | 37.85% | 32.89% | 169.55% | 27.82% | 26.13% | 15.50% | 22.71% | (9.85%) | 4.75% | 300.00% | (53.73%) | 24.07% | 30.48% | (156.58%) | 197.52% | (7.22%) | (13.93%) | 35.71% | (370.09%) |
| Earnings Per Share, Basic | | 1.50$ | 1.80$ | 1.58$ | 1.49$ | 1.89$ | 1.69$ | 1.76$ | 1.23$ | 1.64$ | 1.52$ | 1.31$ | 1.22$ | 1.55$ | 1.42$ | 1.23$ | 1.21$ | 1.28$ | 0.83$ | 1.00$ | 1.04$ | 0.92$ | 0.73$ | 0.85$ | 1.05$ | 1.17$ | 0.90$ | 0.82$ | 1.25$ | 1.17$ | 1.16$ | 0.91$ | 2.08$ | 0.88$ | 0.82$ | 0.68$ | 0.76$ | 0.68$ | 0.65$ | 0.58$ | 0.61$ | 0.75$ | 0.60$ | (0.28$) | 1.29$ | 0.59$ | 0.45$ | 0.49$ | (1.29$) |
| Earnings Per Share, Diluted | | 1.49$ | 1.80$ | 1.58$ | 1.48$ | 1.88$ | 1.69$ | 1.75$ | 1.22$ | 1.63$ | 1.51$ | 1.30$ | 1.21$ | 1.54$ | 1.41$ | 1.23$ | 1.20$ | 1.27$ | 0.83$ | 0.99$ | 1.03$ | 0.92$ | 0.72$ | 0.85$ | 1.04$ | 1.16$ | 0.89$ | 0.81$ | 1.24$ | 1.16$ | 1.15$ | 0.91$ | 2.06$ | 0.88$ | 0.81$ | 0.67$ | 0.75$ | 0.68$ | 0.64$ | 0.58$ | 0.60$ | 0.74$ | 0.60$ | (0.28$) | 1.27$ | 0.58$ | 0.45$ | 0.49$ | (1.28$) |
| Unlevered FCF Per Share, Basic | | 3.95$ | 3.84$ | 3.00$ | 3.76$ | 3.38$ | 2.88$ | 3.40$ | 3.44$ | 3.13$ | 2.54$ | 2.56$ | 2.56$ | 2.87$ | 2.53$ | 3.03$ | 2.37$ | 2.82$ | 2.47$ | 2.65$ | 1.78$ | 2.43$ | 2.03$ | 1.80$ | 2.41$ | 2.24$ | 2.38$ | 2.10$ | 2.14$ | 2.04$ | 2.27$ | 1.87$ | 1.82$ | 1.95$ | 1.84$ | 1.64$ | 1.70$ | | | | | | | | | | | | 1.28$ |
| Unlevered FCF Per Share, Diluted | | 3.94$ | 3.82$ | 2.99$ | 3.74$ | 3.37$ | 2.86$ | 3.39$ | 3.41$ | 3.11$ | 2.53$ | 2.55$ | 2.55$ | 2.85$ | 2.51$ | 3.01$ | 2.35$ | 2.81$ | 2.46$ | 2.64$ | 1.77$ | 2.42$ | 2.02$ | 1.79$ | 2.39$ | 2.23$ | 2.36$ | 2.08$ | 2.12$ | 2.03$ | 2.26$ | 1.86$ | 1.81$ | 1.94$ | 1.83$ | 1.63$ | 1.69$ | | | | | | | | | | | | 1.26$ |
| Average Shares, Basic | | 403,000,000 | 402,600,000 | 402,300,000 | 401,500,000 | 401,500,000 | 401,300,000 | 401,700,000 | 402,300,000 | 404,000,000 | 405,900,000 | 407,400,000 | 409,100,000 | 412,000,000 | 414,400,000 | 415,700,000 | 417,600,000 | 419,500,000 | 421,600,000 | 422,900,000 | 422,800,000 | 422,700,000 | 422,300,000 | 424,200,000 | 424,600,000 | 424,500,000 | 424,800,000 | 424,500,000 | 425,300,000 | 427,900,000 | 429,900,000 | 433,300,000 | 434,200,000 | 437,800,000 | 441,900,000 | 441,300,000 | 441,000,000 | 442,900,000 | 444,000,000 | 446,100,000 | 447,200,000 | 449,600,000 | 455,500,000 | 458,500,000 | 458,500,000 | 460,800,000 | 465,900,000 | 465,200,000 | 467,900,000 |
| Average Shares, Diluted | | 404,300,000 | 404,300,000 | 403,900,000 | 403,700,000 | 403,200,000 | 403,200,000 | 403,500,000 | 405,000,000 | 405,900,000 | 407,700,000 | 409,000,000 | 411,500,000 | 414,300,000 | 416,400,000 | 417,800,000 | 421,700,000 | 422,000,000 | 423,600,000 | 424,300,000 | 425,500,000 | 424,600,000 | 423,900,000 | 426,400,000 | 428,200,000 | 427,400,000 | 427,500,000 | 426,900,000 | 429,900,000 | 430,800,000 | 432,300,000 | 435,800,000 | 438,300,000 | 440,800,000 | 444,400,000 | 444,100,000 | 445,000,000 | 445,700,000 | 446,700,000 | 448,600,000 | 454,400,000 | 452,700,000 | 458,000,000 | 458,500,000 | 463,900,000 | 463,600,000 | 468,000,000 | 466,900,000 | 472,100,000 |
| EBIT | | 1,000,000,000$ | 1,160,000,000$ | 1,020,000,000$ | 901,000,000$ | 1,126,000,000$ | 1,030,000,000$ | 999,000,000$ | 772,000,000$ | 999,000,000$ | 934,000,000$ | 816,000,000$ | 752,000,000$ | 919,000,000$ | 869,000,000$ | 756,000,000$ | 725,000,000$ | 793,000,000$ | 554,000,000$ | 642,000,000$ | 644,000,000$ | 613,000,000$ | 514,000,000$ | 547,000,000$ | 641,000,000$ | 720,000,000$ | 597,000,000$ | 558,000,000$ | 756,000,000$ | 690,000,000$ | 702,000,000$ | 602,000,000$ | 675,000,000$ | 693,000,000$ | 660,000,000$ | 526,000,000$ | 604,000,000$ | 551,000,000$ | 552,000,000$ | 491,000,000$ | 488,000,000$ | 591,000,000$ | 484,000,000$ | (118,000,000$) | 713,000,000$ | 530,000,000$ | 517,000,000$ | 457,000,000$ | (487,000,000$) |
| EBITDA | | 1,729,000,000$ | 1,868,000,000$ | 1,676,000,000$ | 1,553,000,000$ | 1,684,000,000$ | 1,573,000,000$ | 1,513,000,000$ | 1,298,000,000$ | 1,518,000,000$ | 1,455,000,000$ | 1,321,000,000$ | 1,297,000,000$ | 1,422,000,000$ | 1,377,000,000$ | 1,238,000,000$ | 1,235,000,000$ | 1,310,000,000$ | 1,054,000,000$ | 1,114,000,000$ | 1,080,000,000$ | 1,032,000,000$ | 928,000,000$ | 949,000,000$ | 1,036,000,000$ | 1,124,000,000$ | 1,006,000,000$ | 924,000,000$ | 1,126,000,000$ | 1,066,000,000$ | 1,086,000,000$ | 949,000,000$ | 1,017,000,000$ | 1,043,000,000$ | 1,016,000,000$ | 854,000,000$ | 917,000,000$ | 887,000,000$ | 892,000,000$ | 803,000,000$ | 789,000,000$ | 921,000,000$ | 806,000,000$ | 174,000,000$ | 1,020,000,000$ | 859,000,000$ | 856,000,000$ | 774,000,000$ | (160,000,000$) |