| Carlyle Group Inc. (CG) |
| 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 | | 1,901,100,000$ | 332,700,000$ | 1,572,900,000$ | 973,100,000$ | 1,032,500,000$ | 2,635,200,000$ | 1,069,700,000$ | 688,400,000$ | 926,200,000$ | 716,600,000$ | 462,100,000$ | 859,000,000$ | 719,400,000$ | 1,088,500,000$ | 1,049,000,000$ | 1,581,800,000$ | 1,999,100,000$ | 1,639,500,000$ | 2,706,300,000$ | 2,437,200,000$ | 1,514,700,000$ | 1,034,600,000$ | 1,131,000,000$ | (745,700,000$) | 460,300,000$ | 768,600,000$ | 1,061,100,000$ | 1,087,000,000$ | 151,700,000$ | 679,100,000$ | 893,600,000$ | 702,800,000$ | 1,007,800,000$ | 639,900,000$ | 908,400,000$ | 1,120,100,000$ | 575,900,000$ | 607,300,000$ | 608,000,000$ | 483,100,000$ | 715,800,000$ | 297,500,000$ | 856,100,000$ | 1,136,800,000$ | 839,100,000$ | 755,000,000$ | 1,138,800,000$ | 1,147,400,000$ |
| QoQ% | | 471.42% | (78.85%) | 61.64% | (5.75%) | (60.82%) | 146.35% | 55.39% | (25.68%) | 29.25% | 55.08% | (46.21%) | 19.41% | (33.91%) | 3.77% | (33.68%) | (20.87%) | 21.93% | (39.42%) | 11.04% | 60.90% | 46.40% | (8.52%) | 251.67% | (262.00%) | (40.11%) | (27.57%) | (2.38%) | 616.55% | (77.66%) | (24.00%) | 27.15% | (30.26%) | 57.49% | (29.56%) | (18.90%) | 94.50% | (5.17%) | (.12%) | 25.85% | (32.51%) | 140.61% | (65.25%) | (24.69%) | 35.48% | 11.14% | (33.70%) | (.75%) | (29.99%) |
| YoY% | | 84.13% | (87.38%) | 47.04% | 41.36% | 11.48% | 267.74% | 131.49% | (19.86%) | 28.75% | (34.17%) | (55.95%) | (45.70%) | (64.01%) | (33.61%) | (61.24%) | (35.10%) | 31.98% | 58.47% | 139.28% | 426.83% | 229.07% | 34.61% | 6.59% | (168.60%) | 203.43% | 13.18% | 18.74% | 54.67% | (84.95%) | 6.13% | (1.63%) | (37.26%) | 75.00% | 5.37% | 49.41% | 131.86% | (19.55%) | 104.13% | (28.98%) | (57.50%) | (14.69%) | (60.60%) | (24.82%) | (.92%) | (48.80%) | (14.99%) | 48.03% | .21% |
| 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$ | 0$ | 0$ | 0$ | 0$ | 8,500,000$ | 55,900,000$ | 12,400,000$ | 4,700,000$ | 3,500,000$ | 10,700,000$ | 2,800,000$ | 2,500,000$ | 2,200,000$ | 41,000,000$ | 0$ | 8,800,000$ | 2,800,000$ | 13,700,000$ |
| Gross Profit | | 1,901,100,000$ | 332,700,000$ | 1,572,900,000$ | 973,100,000$ | 1,032,500,000$ | 2,635,200,000$ | 1,069,700,000$ | 688,400,000$ | 926,200,000$ | 716,600,000$ | 462,100,000$ | 859,000,000$ | 719,400,000$ | 1,088,500,000$ | 1,049,000,000$ | 1,581,800,000$ | 1,999,100,000$ | 1,639,500,000$ | 2,706,300,000$ | 2,437,200,000$ | 1,514,700,000$ | 1,034,600,000$ | 1,131,000,000$ | (745,700,000$) | 460,300,000$ | 768,600,000$ | 1,061,100,000$ | 1,087,000,000$ | 151,700,000$ | 679,100,000$ | 893,600,000$ | 702,800,000$ | 1,007,800,000$ | 639,900,000$ | 899,900,000$ | 1,064,200,000$ | 563,500,000$ | 602,600,000$ | 604,500,000$ | 472,400,000$ | 713,000,000$ | 295,000,000$ | 853,900,000$ | 1,095,800,000$ | 839,100,000$ | 746,200,000$ | 1,136,000,000$ | 1,133,700,000$ |
| 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% | 100.00% | 100.00% | 100.00% | 100.00% | 99.06% | 95.01% | 97.85% | 99.23% | 99.42% | 97.79% | 99.61% | 99.16% | 99.74% | 96.39% | 100.00% | 98.83% | 99.75% | 98.81% |
| Operating Expenses | | 49,000,000$ | 48,500,000$ | 47,700,000$ | 46,900,000$ | 47,100,000$ | 46,200,000$ | 45,500,000$ | 45,300,000$ | 43,600,000$ | 48,900,000$ | 44,100,000$ | 203,200,000$ | 233,300,000$ | 192,000,000$ | 172,200,000$ | 125,700,000$ | 142,800,000$ | 113,300,000$ | 122,500,000$ | 105,100,000$ | 121,600,000$ | 104,000,000$ | 93,600,000$ | 82,200,000$ | 170,200,000$ | 137,800,000$ | 124,700,000$ | 127,300,000$ | 85,300,000$ | 178,600,000$ | 138,000,000$ | 105,700,000$ | 116,300,000$ | (7,900,000$) | 105,900,000$ | 103,800,000$ | 158,500,000$ | 207,300,000$ | 107,800,000$ | 100,100,000$ | 173,600,000$ | 503,300,000$ | 160,900,000$ | 156,700,000$ | 223,100,000$ | 154,200,000$ | 149,600,000$ | 192,000,000$ |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | 164,800,000$ | 146,900,000$ | 142,500,000$ | 123,000,000$ | 127,700,000$ | 158,000,000$ | 149,300,000$ | 142,600,000$ | 145,300,000$ | 135,200,000$ | 122,100,000$ | 109,800,000$ | 94,100,000$ | 72,500,000$ | 59,200,000$ | 56,500,000$ | 60,900,000$ | 56,900,000$ | 56,600,000$ | 56,900,000$ | 56,600,000$ | 50,800,000$ | 53,100,000$ | 51,100,000$ | 47,800,000$ | 49,800,000$ | 43,700,000$ | 51,000,000$ | 51,300,000$ | 57,900,000$ | 52,000,000$ | 46,000,000$ | 43,200,000$ | 41,800,000$ | 41,800,000$ | 40,500,000$ | 38,800,000$ | 40,000,000$ | 33,900,000$ | 27,700,000$ | 218,400,000$ | 219,000,000$ | 227,300,000$ | 208,400,000$ | 211,900,000$ | 217,000,000$ | 214,800,000$ | 221,200,000$ |
| Interest Expenses | | 38,300,000$ | 29,800,000$ | 28,000,000$ | 27,800,000$ | 29,500,000$ | 30,300,000$ | 30,400,000$ | 30,800,000$ | 32,000,000$ | 31,400,000$ | 30,700,000$ | 29,700,000$ | 28,400,000$ | 27,300,000$ | 26,900,000$ | 27,800,000$ | 36,900,000$ | 27,900,000$ | 25,500,000$ | 23,000,000$ | 21,200,000$ | 23,000,000$ | 25,900,000$ | 23,900,000$ | 22,900,000$ | 20,000,000$ | 19,500,000$ | 19,700,000$ | 19,600,000$ | 26,300,000$ | 18,400,000$ | 17,900,000$ | 17,100,000$ | 16,900,000$ | 16,500,000$ | 15,000,000$ | 15,000,000$ | 15,600,000$ | 15,400,000$ | 15,300,000$ | 14,400,000$ | 14,500,000$ | 14,500,000$ | 14,600,000$ | 14,600,000$ | 14,400,000$ | 14,500,000$ | 12,200,000$ |
| Income Before Tax | | 461,800,000$ | 85,800,000$ | 440,600,000$ | 171,000,000$ | 265,400,000$ | 788,800,000$ | 218,800,000$ | 120,700,000$ | (842,700,000$) | 152,200,000$ | (70,000,000$) | 159,600,000$ | 171,500,000$ | 358,600,000$ | 299,700,000$ | 742,700,000$ | 909,200,000$ | 701,300,000$ | 1,252,700,000$ | 1,164,300,000$ | 697,100,000$ | 415,100,000$ | 256,800,000$ | (789,000,000$) | (40,300,000$) | 261,400,000$ | 542,000,000$ | 470,300,000$ | (78,700,000$) | 60,600,000$ | 252,800,000$ | 125,500,000$ | 395,000,000$ | 165,900,000$ | 243,700,000$ | 327,700,000$ | 11,900,000$ | (49,700,000$) | 67,800,000$ | 15,300,000$ | (158,100,000$) | (529,100,000$) | 474,100,000$ | 615,300,000$ | (197,100,000$) | 175,400,000$ | 541,200,000$ | 472,400,000$ |
| Tax Expenses | | 116,300,000$ | (26,700,000$) | 112,500,000$ | 12,400,000$ | 38,100,000$ | 173,100,000$ | 69,500,000$ | 21,900,000$ | (172,400,000$) | 41,200,000$ | (7,300,000$) | 34,300,000$ | 12,900,000$ | 76,200,000$ | 50,800,000$ | 147,900,000$ | 248,800,000$ | 153,900,000$ | 306,200,000$ | 273,400,000$ | 142,500,000$ | 82,400,000$ | 52,300,000$ | (80,000,000$) | 100,000$ | 9,400,000$ | 15,500,000$ | 24,000,000$ | (5,500,000$) | 17,400,000$ | 11,600,000$ | 7,800,000$ | 107,200,000$ | (1,300,000$) | 13,200,000$ | 5,800,000$ | (2,700,000$) | 1,000,000$ | 24,300,000$ | 7,400,000$ | (10,300,000$) | (4,100,000$) | 6,000,000$ | 10,500,000$ | 12,900,000$ | (5,900,000$) | 53,800,000$ | 16,000,000$ |
| Net Income | | 345,500,000$ | 112,500,000$ | 328,100,000$ | 158,600,000$ | 227,300,000$ | 615,700,000$ | 149,300,000$ | 98,800,000$ | (670,300,000$) | 111,000,000$ | (62,700,000$) | 125,300,000$ | 158,600,000$ | 282,400,000$ | 248,900,000$ | 594,800,000$ | 660,400,000$ | 547,400,000$ | 946,500,000$ | 890,900,000$ | 554,600,000$ | 332,700,000$ | 204,500,000$ | (709,000,000$) | (40,400,000$) | 252,000,000$ | 526,500,000$ | 446,300,000$ | (73,200,000$) | 43,200,000$ | 241,200,000$ | 117,700,000$ | 287,800,000$ | 167,200,000$ | 230,500,000$ | 321,900,000$ | 14,600,000$ | (50,700,000$) | 43,500,000$ | 7,900,000$ | (147,800,000$) | (525,000,000$) | 468,100,000$ | 604,800,000$ | (210,000,000$) | 181,300,000$ | 487,400,000$ | 456,400,000$ |
| Profit Margin | | 18.17% | 33.81% | 20.86% | 16.30% | 22.02% | 23.36% | 13.96% | 14.35% | (72.37%) | 15.49% | (13.57%) | 14.59% | 22.05% | 25.94% | 23.73% | 37.60% | 33.04% | 33.39% | 34.97% | 36.55% | 36.62% | 32.16% | 18.08% | 95.08% | (8.78%) | 32.79% | 49.62% | 41.06% | (48.25%) | 6.36% | 26.99% | 16.75% | 28.56% | 26.13% | 25.37% | 28.74% | 2.54% | (8.35%) | 7.16% | 1.64% | (20.65%) | (176.47%) | 54.68% | 53.20% | (25.03%) | 24.01% | 42.80% | 39.78% |
| TTM | | 19.76% | 21.13% | 21.40% | 20.15% | 20.11% | 3.64% | (9.15%) | (18.73%) | (16.76%) | 12.05% | 16.10% | 21.94% | 28.94% | 31.24% | 32.72% | 34.68% | 34.68% | 35.42% | 35.42% | 32.41% | 13.04% | (11.29%) | (18.15%) | 1.88% | 35.07% | 37.53% | 31.65% | 23.39% | 13.55% | 21.01% | 25.09% | 24.65% | 27.40% | 22.63% | 16.08% | 11.31% | .67% | (6.09%) | (29.53%) | (8.37%) | 13.31% | 10.80% | 29.11% | 27.48% | 23.58% | 38.52% | 33.14% | 30.98% |
| Earnings to Minority | | (12,600,000$) | 111,600,000$ | 8,400,000$ | 28,600,000$ | 16,400,000$ | 20,000,000$ | 1,100,000$ | 33,200,000$ | 21,700,000$ | 29,700,000$ | 35,700,000$ | 24,600,000$ | 31,400,000$ | 1,600,000$ | 3,500,000$ | 23,200,000$ | 12,800,000$ | 14,600,000$ | 21,500,000$ | 21,600,000$ | 35,800,000$ | 37,200,000$ | 58,600,000$ | (97,000,000$) | (9,200,000$) | 10,500,000$ | 39,800,000$ | (4,500,000$) | (8,300,000$) | 14,500,000$ | 16,700,000$ | 11,000,000$ | 25,100,000$ | 27,600,000$ | 16,500,000$ | 3,300,000$ | 70,800,000$ | (29,100,000$) | 1,600,000$ | (2,300,000$) | (119,600,000$) | (152,400,000$) | 370,800,000$ | 439,100,000$ | (261,900,000$) | 53,200,000$ | 369,700,000$ | 324,500,000$ |
| Earnings to Common Shareholders | | 358,100,000$ | 900,000$ | 319,700,000$ | 130,000,000$ | 210,900,000$ | 595,700,000$ | 148,200,000$ | 65,600,000$ | (692,000,000$) | 81,300,000$ | (98,400,000$) | 100,700,000$ | 127,200,000$ | 280,800,000$ | 245,400,000$ | 571,600,000$ | 647,600,000$ | 532,800,000$ | 925,000,000$ | 869,300,000$ | 518,800,000$ | 295,500,000$ | 145,900,000$ | (612,000,000$) | (8,300,000$) | 68,400,000$ | 148,200,000$ | 137,000,000$ | (16,000,000$) | 11,600,000$ | 63,500,000$ | 33,800,000$ | 52,900,000$ | 44,600,000$ | 57,600,000$ | 83,000,000$ | (8,900,000$) | 800,000$ | 6,100,000$ | 8,400,000$ | (4,763,250$) | (83,079,800$) | 30,270,700$ | 39,073,000$ | 16,093,400$ | 25,096,000$ | 19,257,300$ | 24,167,400$ |
| QoQ% | | 39,688.89% | (99.72%) | 145.92% | (38.36%) | (64.60%) | 301.96% | 125.92% | 109.48% | (951.17%) | 182.62% | (197.72%) | (20.83%) | (54.70%) | 14.43% | (57.07%) | (11.74%) | 21.55% | (42.40%) | 6.41% | 67.56% | 75.57% | 102.54% | 123.84% | (7,273.49%) | (112.14%) | (53.85%) | 8.18% | 956.25% | (237.93%) | (81.73%) | 87.87% | (36.11%) | 18.61% | (22.57%) | (30.60%) | 1,032.58% | (1,212.50%) | (86.89%) | (27.38%) | 282.76% | 94.27% | (374.46%) | (22.53%) | 142.79% | (35.87%) | 30.32% | (20.32%) | (65.91%) |
| YoY% | | 69.80% | (99.85%) | 115.72% | 98.17% | 130.48% | 632.72% | 250.61% | (34.86%) | (644.03%) | (71.05%) | (140.10%) | (82.38%) | (80.36%) | (47.30%) | (73.47%) | (34.25%) | 24.83% | 80.31% | 534.00% | 242.04% | 6,350.60% | 332.02% | (1.55%) | (546.72%) | 48.13% | 489.66% | 133.39% | 305.33% | (130.25%) | (73.99%) | 10.24% | (59.28%) | 694.38% | 5,475.00% | 844.26% | 888.10% | (93.64%) | 100.96% | (79.85%) | (78.50%) | (129.60%) | (431.05%) | 57.19% | 61.68% | (77.30%) | 1,104.22% | 683.56% | (28.50%) |
| Earnings Per Share, Basic | | 1.00$ | 0.00$ | 0.89$ | 0.36$ | 0.59$ | 1.67$ | 0.41$ | 0.18$ | (1.92$) | 0.23$ | (0.27$) | 0.28$ | 0.35$ | 0.77$ | 0.68$ | 1.60$ | 1.82$ | 1.50$ | 2.61$ | 2.45$ | 1.47$ | 0.84$ | 0.42$ | (1.76$) | (0.07$) | 0.60$ | 1.34$ | 1.25$ | (0.15$) | 0.11$ | 0.62$ | 0.34$ | 0.53$ | 0.47$ | 0.65$ | 0.97$ | (0.11$) | 0.01$ | 0.07$ | 0.10$ | (0.06$) | (1.05$) | 0.42$ | 0.58$ | 0.24$ | 0.38$ | 0.30$ | 0.46$ |
| Earnings Per Share, Diluted | | 0.96$ | 0.00$ | 0.87$ | 0.35$ | 0.57$ | 1.63$ | 0.40$ | 0.18$ | (1.95$) | 0.22$ | (0.27$) | 0.28$ | 0.35$ | 0.77$ | 0.67$ | 1.57$ | 1.78$ | 1.46$ | 2.55$ | 2.41$ | 1.40$ | 0.82$ | 0.41$ | (1.76$) | (0.06$) | 0.55$ | 1.23$ | 1.18$ | 0.14$ | 0.03$ | 0.56$ | 0.30$ | (0.43$) | 0.13$ | 0.59$ | 0.90$ | (0.02$) | 0.00$ | 0.07$ | 0.03$ | (0.01$) | (0.28$) | 0.10$ | 0.54$ | 0.22$ | 0.35$ | 0.27$ | 0.41$ |
| Unlevered FCF Per Share, Basic | | (3.45$) | (4.40$) | (0.52$) | (1.03$) | (1.06$) | 2.16$ | (3.59$) | 0.16$ | 0.66$ | 2.17$ | (2.09$) | (0.35$) | (0.38$) | 0.81$ | (0.53$) | (1.07$) | 1.33$ | 1.96$ | 1.46$ | 0.17$ | (0.23$) | (0.13$) | 0.45$ | (0.74$) | (4.89$) | 5.75$ | (0.80$) | 3.06$ | (4.16$) | 5.93$ | (5.11$) | (0.27$) | | | | | | | | | | | | | | | | 18.78$ |
| Unlevered FCF Per Share, Diluted | | (3.31$) | (4.20$) | (0.51$) | (1.01$) | (1.02$) | 2.12$ | (3.51$) | 0.15$ | 0.67$ | 2.15$ | (2.09$) | (0.34$) | (0.37$) | 0.80$ | (0.52$) | (1.06$) | 1.31$ | 1.91$ | 1.43$ | 0.17$ | (0.22$) | (0.13$) | 0.44$ | (0.74$) | (4.47$) | 5.29$ | (0.73$) | 2.88$ | 3.84$ | 1.80$ | (4.65$) | (0.25$) | | | | | | | | | | | | | | | | 16.59$ |
| Average Shares, Basic | | 358,834,930 | 360,065,837 | 360,359,241 | 359,464,272 | 357,421,893 | 357,689,521 | 358,317,151 | 360,908,247 | 360,807,404 | 360,568,375 | 361,263,253 | 362,944,260 | 363,196,724 | 362,895,064 | 361,445,630 | 357,574,838 | 356,275,451 | 355,954,734 | 354,506,335 | 354,230,092 | 353,475,342 | 351,567,631 | 348,574,528 | 348,239,759 | 117,749,880 | 114,930,365 | 110,440,227 | 109,210,460 | 108,034,561 | 105,560,193 | 102,465,109 | 100,732,493 | 99,210,857 | 95,198,102 | 88,801,343 | 85,337,534 | 84,685,734 | 83,602,503 | 81,683,415 | 80,885,060 | 79,779,753 | 78,849,332 | 71,781,981 | 67,684,674 | 67,039,642 | 66,474,689 | 65,138,793 | 52,501,412 |
| Average Shares, Diluted | | 373,864,346 | 376,487,705 | 366,967,197 | 366,336,892 | 371,069,095 | 364,789,752 | 366,896,000 | 369,343,601 | 355,306,559 | 363,655,647 | 361,263,253 | 365,357,833 | 366,721,700 | 366,787,149 | 366,311,757 | 363,010,282 | 362,901,213 | 364,740,675 | 362,151,588 | 360,504,780 | 369,661,329 | 358,405,845 | 357,268,275 | 348,239,759 | 128,917,509 | 124,875,070 | 120,920,439 | 115,818,538 | -117,258,961 | 346,930,017 | 112,582,728 | 111,303,988 | -123,015,939 | 334,392,424 | 96,986,255 | 91,967,452 | 535,757,287 | 312,534,968 | 85,849,938 | 299,949,767 | 514,421,841 | 301,558,908 | 306,629,008 | 72,347,771 | 71,626,381 | 72,086,875 | 70,677,702 | 59,453,670 |
| EBIT | | 500,100,000$ | 115,600,000$ | 468,600,000$ | 198,800,000$ | 294,900,000$ | 819,100,000$ | 249,200,000$ | 151,500,000$ | (810,700,000$) | 183,600,000$ | (39,300,000$) | 189,300,000$ | 199,900,000$ | 385,900,000$ | 326,600,000$ | 770,500,000$ | 946,100,000$ | 729,200,000$ | 1,278,200,000$ | 1,187,300,000$ | 718,300,000$ | 438,100,000$ | 282,700,000$ | (765,100,000$) | (17,400,000$) | 281,400,000$ | 561,500,000$ | 490,000,000$ | (59,100,000$) | 86,900,000$ | 271,200,000$ | 143,400,000$ | 412,100,000$ | 182,800,000$ | 260,200,000$ | 342,700,000$ | 26,900,000$ | (34,100,000$) | 83,200,000$ | 30,600,000$ | (143,700,000$) | (514,600,000$) | 488,600,000$ | 629,900,000$ | (182,500,000$) | 189,800,000$ | 555,700,000$ | 484,600,000$ |
| EBITDA | | 549,100,000$ | 164,100,000$ | 516,300,000$ | 245,700,000$ | 342,000,000$ | 865,300,000$ | 294,700,000$ | 196,800,000$ | (767,100,000$) | 232,500,000$ | 4,800,000$ | 233,300,000$ | 244,600,000$ | 428,700,000$ | 367,100,000$ | 789,900,000$ | 957,600,000$ | 742,900,000$ | 1,291,600,000$ | 1,200,700,000$ | 731,500,000$ | 451,000,000$ | 296,100,000$ | (752,500,000$) | 3,300,000$ | 297,500,000$ | 575,500,000$ | 504,800,000$ | (46,500,000$) | 99,300,000$ | 282,400,000$ | 154,100,000$ | 422,500,000$ | 193,600,000$ | 270,300,000$ | 352,700,000$ | 26,900,000$ | (15,700,000$) | 99,600,000$ | 48,400,000$ | (143,700,000$) | (300,900,000$) | 516,700,000$ | 669,800,000$ | (115,800,000$) | 226,600,000$ | 586,600,000$ | 542,300,000$ |