| Blackstone Inc. |
| 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-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 | | | 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 | | | 3,711,900,000$ | 3,289,458,000$ | 3,082,565,000$ | 3,663,194,000$ | 2,796,381,000$ | 3,687,828,000$ | 1,285,020,000$ | 2,541,285,000$ | 2,814,691,000$ | 1,381,845,000$ | 1,704,059,000$ | 1,058,114,000$ | 629,220,000$ | 5,126,280,000$ | 5,762,657,000$ | 6,224,265,000$ | 5,291,354,000$ | 5,298,872,000$ | 3,628,924,000$ | 3,032,898,000$ | 2,516,069,000$ | (3,075,964,000$) | 2,091,480,000$ | 1,735,113,000$ | 1,486,806,000$ | 2,024,871,000$ | 504,978,000$ | 1,926,580,000$ | 2,632,570,000$ | 1,769,131,000$ | 1,959,213,000$ | 1,735,358,000$ | 1,535,726,000$ | 1,914,718,000$ | 1,569,369,000$ | 1,431,685,000$ | 1,192,426,000$ | 932,354,000$ | 897,419,000$ | 11,573,000$ | 1,225,202,000$ | 2,512,358,000$ | 2,020,774,000$ | 1,679,426,000$ | 2,257,860,000$ | 1,526,668,000$ | 2,709,380,000$ |
| Cost Of Revenue | | | 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$ | (2,064,828,000$) | (1,809,022,000$) | (1,762,386,000$) | (1,843,546,000$) | (1,648,968,000$) | (1,547,554,000$) | (1,425,206,000$) | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ |
| Gross Profit | | | 3,711,900,000$ | 3,289,458,000$ | 3,082,565,000$ | 3,663,194,000$ | 2,796,381,000$ | 3,687,828,000$ | 1,285,020,000$ | 2,541,285,000$ | 2,814,691,000$ | 1,381,845,000$ | 1,704,059,000$ | 1,058,114,000$ | 629,220,000$ | 5,126,280,000$ | 5,762,657,000$ | 6,224,265,000$ | 5,291,354,000$ | 5,298,872,000$ | 3,628,924,000$ | 3,032,898,000$ | 2,516,069,000$ | (3,075,964,000$) | 2,091,480,000$ | 1,735,113,000$ | 1,486,806,000$ | 2,024,871,000$ | 504,978,000$ | 1,926,580,000$ | 2,632,570,000$ | 1,769,131,000$ | 4,024,041,000$ | 3,544,380,000$ | 3,298,112,000$ | 3,758,264,000$ | 3,218,337,000$ | 2,979,239,000$ | 2,617,632,000$ | 932,354,000$ | 897,419,000$ | 11,573,000$ | 1,225,202,000$ | 2,512,358,000$ | 2,020,774,000$ | 1,679,426,000$ | 2,257,860,000$ | 1,526,668,000$ | 2,709,380,000$ |
| Gross Margin | | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 205.39% | 204.25% | 214.76% | 196.28% | 205.07% | 208.09% | 219.52% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
| Operating Expenses | | | 360,817,000$ | 332,373,000$ | 339,086,000$ | 340,945,000$ | 311,928,000$ | 369,950,000$ | 289,691,000$ | 279,186,000$ | 275,034,000$ | 273,394,000$ | 292,340,000$ | 270,369,000$ | 289,288,000$ | 240,674,000$ | 309,673,000$ | 217,995,000$ | 205,057,000$ | 185,122,000$ | 214,124,000$ | 171,041,000$ | 169,051,000$ | 157,566,000$ | 186,971,000$ | 171,067,000$ | 175,308,000$ | 146,062,000$ | 153,519,000$ | 168,813,000$ | 145,828,000$ | 126,713,000$ | 138,608,000$ | 121,036,000$ | 119,552,000$ | 109,386,000$ | 163,269,000$ | 124,322,000$ | 130,988,000$ | 123,045,000$ | 139,607,000$ | 158,664,000$ | 146,859,000$ | 130,973,000$ | 149,402,000$ | 128,015,000$ | 136,492,000$ | 135,554,000$ | 128,336,000$ |
| Operating Income | | | 3,351,083,000$ | 2,957,085,000$ | 2,743,479,000$ | 3,322,249,000$ | 2,484,453,000$ | 3,317,878,000$ | 995,329,000$ | 2,262,099,000$ | 2,539,657,000$ | 1,108,451,000$ | 1,411,719,000$ | 787,745,000$ | 339,932,000$ | 4,885,606,000$ | 5,452,984,000$ | 6,006,270,000$ | 5,086,297,000$ | 5,113,750,000$ | 3,414,800,000$ | 2,861,857,000$ | 2,347,018,000$ | (3,233,530,000$) | 1,904,509,000$ | 1,564,046,000$ | 1,311,498,000$ | 1,878,809,000$ | 351,459,000$ | 1,757,767,000$ | 2,486,742,000$ | 1,642,418,000$ | 3,885,433,000$ | 3,423,344,000$ | 3,178,560,000$ | 3,648,878,000$ | 3,055,068,000$ | 2,854,917,000$ | 2,486,644,000$ | 809,309,000$ | 757,812,000$ | (147,091,000$) | 1,078,343,000$ | 2,381,385,000$ | 1,871,372,000$ | 1,551,411,000$ | 2,121,368,000$ | 1,391,114,000$ | 2,581,044,000$ |
| Other Income | | | (1,299,634,000$) | (1,386,369,000$) | (1,066,670,000$) | (1,400,972,000$) | (1,167,228,000$) | (1,330,021,000$) | (731,517,000$) | (1,034,198,000$) | (1,004,585,000$) | (745,654,000$) | (709,195,000$) | (609,307,000$) | (489,522,000$) | (1,837,964,000$) | (2,018,371,000$) | (2,288,960,000$) | (1,896,227,000$) | (1,698,079,000$) | (1,288,592,000$) | (1,021,206,000$) | (805,981,000$) | 509,316,000$ | (836,484,000$) | (499,735,000$) | (582,205,000$) | (722,775,000$) | (356,167,000$) | (740,626,000$) | (757,714,000$) | (706,948,000$) | (2,410,697,000$) | (2,487,504,000$) | (2,372,884,000$) | (2,549,555,000$) | (2,195,531,000$) | (2,098,336,000$) | (1,939,240,000$) | (438,167,000$) | (278,025,000$) | (298,340,000$) | (648,144,000$) | (886,670,000$) | (497,857,000$) | (886,826,000$) | (784,857,000$) | (657,475,000$) | (968,444,000$) |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | 135,822,000$ | 118,115,000$ | 115,532,000$ | 111,337,000$ | 108,616,000$ | 108,203,000$ | 108,732,000$ | 110,599,000$ | 108,096,000$ | 104,441,000$ | 100,329,000$ | 80,507,000$ | 69,642,000$ | 66,747,000$ | 56,550,000$ | 52,413,000$ | 44,322,000$ | 44,983,000$ | 45,702,000$ | 39,540,000$ | 39,276,000$ | 41,644,000$ | 60,688,000$ | 53,362,000$ | 43,596,000$ | 42,002,000$ | 44,644,000$ | 41,355,000$ | 39,320,000$ | 38,671,000$ | 74,606,000$ | 41,545,000$ | 41,089,000$ | 40,246,000$ | 41,142,000$ | 37,278,000$ | 36,878,000$ | 37,356,000$ | 38,878,000$ | 36,860,000$ | 37,414,000$ | 31,370,000$ | 35,395,000$ | 31,615,000$ | 29,847,000$ | 24,667,000$ | 27,687,000$ |
| Income Before Tax | | | 1,915,627,000$ | 1,452,601,000$ | 1,561,277,000$ | 1,809,940,000$ | 1,208,609,000$ | 1,879,654,000$ | 155,080,000$ | 1,117,302,000$ | 1,426,976,000$ | 258,356,000$ | 602,195,000$ | 97,931,000$ | (219,232,000$) | 2,980,895,000$ | 3,378,063,000$ | 3,664,897,000$ | 3,145,748,000$ | 3,370,688,000$ | 2,080,506,000$ | 1,801,111,000$ | 1,501,761,000$ | (2,765,858,000$) | 1,007,337,000$ | 1,010,949,000$ | 685,697,000$ | 1,114,032,000$ | (49,352,000$) | 975,786,000$ | 1,689,708,000$ | 896,799,000$ | 1,400,130,000$ | 894,295,000$ | 764,587,000$ | 1,059,077,000$ | 818,395,000$ | 719,303,000$ | 510,526,000$ | 333,786,000$ | 440,909,000$ | (482,291,000$) | 392,785,000$ | 1,463,345,000$ | 1,338,120,000$ | 632,970,000$ | 1,306,664,000$ | 708,972,000$ | 1,584,913,000$ |
| Tax Expenses | | | 289,494,000$ | 243,827,000$ | 232,451,000$ | 245,303,000$ | 260,246,000$ | 283,671,000$ | 45,957,000$ | 196,560,000$ | 223,269,000$ | 47,675,000$ | (141,146,000$) | 94,231,000$ | 36,514,000$ | 483,281,000$ | 437,694,000$ | 458,904,000$ | 288,250,000$ | (447,000$) | 266,342,000$ | 100,960,000$ | 147,415,000$ | (158,703,000$) | 28,943,000$ | (156,786,000$) | 38,736,000$ | 41,155,000$ | 29,366,000$ | 26,798,000$ | 138,731,000$ | 54,495,000$ | 596,590,000$ | 59,512,000$ | 29,608,000$ | 57,437,000$ | 48,087,000$ | 27,714,000$ | 47,415,000$ | 9,146,000$ | 46,230,000$ | 1,573,000$ | 43,251,000$ | 99,344,000$ | 74,686,000$ | 79,108,000$ | 83,282,000$ | 54,097,000$ | 91,090,000$ |
| Income from Continuing Operations | | | 1,626,133,000$ | 1,208,774,000$ | 1,328,826,000$ | 1,564,637,000$ | 948,363,000$ | 1,595,983,000$ | 109,123,000$ | 920,742,000$ | 1,203,707,000$ | 210,681,000$ | 743,341,000$ | 3,700,000$ | (255,746,000$) | 2,497,614,000$ | 2,940,369,000$ | 3,205,993,000$ | 2,857,498,000$ | 3,371,135,000$ | 1,814,164,000$ | 1,700,151,000$ | 1,354,346,000$ | (2,607,155,000$) | 978,394,000$ | 1,167,735,000$ | 646,961,000$ | 1,072,877,000$ | (78,718,000$) | 948,988,000$ | 1,550,977,000$ | 842,304,000$ | 803,540,000$ | 834,783,000$ | 734,979,000$ | 1,001,640,000$ | 770,308,000$ | 691,589,000$ | 463,111,000$ | 324,640,000$ | 394,679,000$ | (483,864,000$) | 349,534,000$ | 1,364,001,000$ | 1,263,434,000$ | 553,862,000$ | 1,223,382,000$ | 654,875,000$ | 1,493,823,000$ |
| Income from Discontinued Operations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated Income | | | 764,244,000$ | 614,852,000$ | 703,873,000$ | 780,835,000$ | 444,414,000$ | 847,386,000$ | 151,800,000$ | 551,994,000$ | 601,274,000$ | 85,812,000$ | 557,854,000$ | 2,296,000$ | (29,393,000$) | 1,216,874,000$ | 1,398,478,000$ | 1,401,895,000$ | 1,309,152,000$ | 1,747,872,000$ | 748,870,000$ | 794,719,000$ | 568,266,000$ | (1,066,492,000$) | 483,149,000$ | 779,437,000$ | 305,792,000$ | 481,304,000$ | (10,868,000$) | 442,742,000$ | 742,042,000$ | 213,648,000$ | 164,174,000$ | 261,259,000$ | 223,472,000$ | 311,224,000$ | 307,604,000$ | 219,488,000$ | 135,946,000$ | 193,438,000$ | (218,145,000$) | (236,546,000$) | 214,664,000$ | 718,771,000$ | 676,852,000$ | 282,668,000$ | 679,563,000$ | 355,370,000$ | 1,187,720,000$ |
| Net Income | | | 764,244,000$ | 614,852,000$ | 703,873,000$ | 780,835,000$ | 444,414,000$ | 847,386,000$ | 151,800,000$ | 551,994,000$ | 601,274,000$ | 85,812,000$ | 557,854,000$ | 2,296,000$ | (29,393,000$) | 1,216,874,000$ | 1,398,478,000$ | 1,401,895,000$ | 1,309,152,000$ | 1,747,872,000$ | 748,870,000$ | 794,719,000$ | 568,266,000$ | (1,066,492,000$) | 483,149,000$ | 779,437,000$ | 305,792,000$ | 481,304,000$ | (10,868,000$) | 442,742,000$ | 742,042,000$ | 367,872,000$ | 304,138,000$ | 377,920,000$ | 337,407,000$ | 451,909,000$ | 367,951,000$ | 312,905,000$ | 198,626,000$ | 159,753,000$ | 200,870,000$ | (254,697,000$) | 134,168,000$ | 629,448,000$ | 551,451,000$ | 250,505,000$ | 517,016,000$ | 265,617,000$ | 621,255,000$ |
| Profit Margin | | | 20.59% | 18.69% | 22.83% | 21.32% | 15.89% | 22.98% | 11.81% | 21.72% | 21.36% | 6.21% | 32.74% | .22% | (4.67%) | 23.74% | 24.27% | 22.52% | 24.74% | 32.99% | 20.64% | 26.20% | 22.59% | 34.67% | 23.10% | 44.92% | 20.57% | 23.77% | (2.15%) | 22.98% | 28.19% | 20.79% | 15.52% | 21.78% | 21.97% | 23.60% | 23.45% | 21.86% | 16.66% | 17.13% | 22.38% | (2,200.79%) | 10.95% | 25.05% | 27.29% | 14.92% | 22.90% | 17.40% | 22.93% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (154,224,000$) | (139,964,000$) | (116,661,000$) | (113,935,000$) | (140,685,000$) | (60,347,000$) | (93,417,000$) | (62,680,000$) | 33,685,000$ | (419,015,000$) | 18,151,000$ | 80,496,000$ | 89,323,000$ | 125,401,000$ | 32,163,000$ | 162,547,000$ | 89,753,000$ | 566,465,000$ |
| Earnings to Common Shareholders | | | 764,244,000$ | 614,852,000$ | 703,873,000$ | 780,835,000$ | 444,414,000$ | 847,386,000$ | 151,800,000$ | 551,994,000$ | 601,274,000$ | 85,812,000$ | 557,854,000$ | 2,296,000$ | (29,393,000$) | 1,216,874,000$ | 1,398,478,000$ | 1,401,895,000$ | 1,309,152,000$ | 1,747,872,000$ | 748,870,000$ | 794,719,000$ | 568,266,000$ | (1,066,492,000$) | 483,149,000$ | 779,437,000$ | 305,792,000$ | 481,304,000$ | (10,868,000$) | 442,742,000$ | 742,042,000$ | 367,872,000$ | 304,138,000$ | 377,920,000$ | 337,407,000$ | 451,909,000$ | 367,951,000$ | 312,905,000$ | 198,626,000$ | 159,753,000$ | 200,870,000$ | (254,697,000$) | 134,168,000$ | 629,448,000$ | 551,451,000$ | 250,505,000$ | 517,016,000$ | 265,617,000$ | 621,255,000$ |
| Earnings Per Share, Basic | | | 0.98$ | 0.80$ | 0.92$ | 1.02$ | 0.58$ | 1.12$ | 0.20$ | 0.73$ | 0.79$ | 0.12$ | 0.72$ | 0.00$ | (0.04$) | 1.66$ | 1.92$ | 1.94$ | 1.82$ | 2.47$ | 1.05$ | 1.14$ | 0.81$ | (1.58$) | 0.71$ | 1.15$ | 0.45$ | 0.71$ | (0.02$) | 0.65$ | 1.09$ | 0.55$ | 0.45$ | 0.57$ | 0.51$ | 0.68$ | 0.56$ | 0.48$ | 0.31$ | 0.25$ | 0.31$ | (0.40$) | 0.21$ | 1.01$ | 0.90$ | 0.41$ | 0.85$ | 0.44$ | 1.05$ |
| Earnings Per Share, Diluted | | | 0.98$ | 0.80$ | 0.92$ | 1.02$ | 0.58$ | 1.11$ | 0.20$ | 0.73$ | 0.79$ | 0.11$ | 0.72$ | 0.00$ | (0.04$) | 1.66$ | 1.92$ | 1.94$ | 1.82$ | 2.46$ | 3.60$ | 1.13$ | 0.47$ | (1.58$) | 3.14$ | 1.15$ | 0.45$ | 0.40$ | (0.01$) | 0.37$ | 1.09$ | 0.30$ | (0.33$) | 0.31$ | 0.28$ | 0.38$ | 0.31$ | 0.26$ | 0.17$ | 0.13$ | 0.07$ | (0.40$) | 0.21$ | 1.00$ | 0.89$ | 0.41$ | 0.85$ | 0.44$ | 1.04$ |
| Average Shares, Basic | | | 782,386,121 | 771,796,385 | 768,733,317 | 768,230,595 | 769,187,351 | 759,798,537 | 758,314,757 | 757,958,602 | 758,479,943 | 746,064,922 | 778,601,198 | 742,345,646 | 707,382,293 | 734,327,015 | 726,663,233 | 722,229,117 | 721,141,954 | 709,033,212 | 712,710,085 | 700,184,580 | 698,534,168 | 676,305,359 | 679,475,732 | 675,963,129 | 673,655,305 | 674,507,698 | 676,692,171 | 682,435,177 | 681,794,492 | 674,479,140 | 668,807,058 | 667,384,727 | 664,681,299 | 660,939,708 | 655,151,999 | 650,917,510 | 646,933,698 | 644,897,849 | 641,357,743 | 638,832,799 | 631,881,205 | 625,276,969 | 615,310,192 | 611,684,213 | 606,690,740 | 601,527,299 | 592,266,191 |
| Average Shares, Diluted | | | 782,401,237 | 772,434,602 | 768,813,345 | 768,280,366 | 769,234,677 | 760,257,644 | 758,441,471 | 758,046,096 | 758,548,248 | 746,643,929 | 778,924,856 | 742,495,532 | 707,382,293 | 734,966,915 | 726,889,549 | 722,433,099 | 721,265,180 | 709,912,344 | 207,787,902 | 700,527,966 | 1,204,411,957 | 676,305,359 | 153,985,462 | 676,219,758 | 673,985,944 | 1,200,480,240 | 1,729,388,937 | 1,205,877,983 | 682,010,610 | 1,210,573,854 | -935,028,230 | 1,200,502,292 | 1,200,006,339 | 1,199,506,983 | 1,195,901,432 | 1,195,805,315 | 1,194,478,212 | 1,194,273,401 | 2,848,084,155 | 638,832,799 | 634,192,649 | 631,232,041 | 622,159,757 | 614,978,870 | 609,897,829 | 605,669,164 | 596,802,813 |
| EBIT | | | 2,051,449,000$ | 1,570,716,000$ | 1,676,809,000$ | 1,921,277,000$ | 1,317,225,000$ | 1,987,857,000$ | 263,812,000$ | 1,227,901,000$ | 1,535,072,000$ | 362,797,000$ | 702,524,000$ | 178,438,000$ | (149,590,000$) | 3,047,642,000$ | 3,434,613,000$ | 3,717,310,000$ | 3,190,070,000$ | 3,415,671,000$ | 2,126,208,000$ | 1,840,651,000$ | 1,541,037,000$ | (2,724,214,000$) | 1,068,025,000$ | 1,064,311,000$ | 729,293,000$ | 1,156,034,000$ | (4,708,000$) | 1,017,141,000$ | 1,729,028,000$ | 935,470,000$ | 1,474,736,000$ | 935,840,000$ | 805,676,000$ | 1,099,323,000$ | 859,537,000$ | 756,581,000$ | 547,404,000$ | 371,142,000$ | 479,787,000$ | (445,431,000$) | 430,199,000$ | 1,494,715,000$ | 1,373,515,000$ | 664,585,000$ | 1,336,511,000$ | 733,639,000$ | 1,612,600,000$ |
| EBITDA | | | 2,051,449,000$ | 1,570,716,000$ | 1,676,809,000$ | 1,921,277,000$ | 1,317,225,000$ | 1,987,857,000$ | 263,812,000$ | 1,227,901,000$ | 1,535,072,000$ | 362,797,000$ | 702,524,000$ | 178,438,000$ | (149,590,000$) | 3,047,642,000$ | 3,434,613,000$ | 3,717,310,000$ | 3,190,070,000$ | 3,415,671,000$ | 2,126,208,000$ | 1,840,651,000$ | 1,541,037,000$ | (2,724,214,000$) | 1,068,025,000$ | 1,064,311,000$ | 729,293,000$ | 1,156,034,000$ | (4,708,000$) | 1,017,141,000$ | 1,729,028,000$ | 935,470,000$ | 1,474,736,000$ | 935,840,000$ | 805,676,000$ | 1,099,323,000$ | 859,537,000$ | 756,581,000$ | 547,404,000$ | 371,142,000$ | 479,787,000$ | (445,431,000$) | 430,199,000$ | 1,494,715,000$ | 1,373,515,000$ | 664,585,000$ | 1,336,511,000$ | 733,639,000$ | 1,612,600,000$ |