| EQT Corp (EQT) |
| Q2-CY2026 | 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 |
| Balance Sheet Date | | 2026-Mar-31 | 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 |
| Fiscal Period | | Q1-FY2026 | 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 |
| Total Revenue | | 3,378,736,000$ | 2,388,071,000$ | 1,958,571,000$ | 2,557,719,000$ | 1,739,850,000$ | 1,624,727,000$ | 1,283,802,000$ | 952,512,000$ | 1,412,268,000$ | 2,042,999,000$ | 1,186,102,000$ | 1,018,751,000$ | 2,661,071,000$ | 3,479,828,000$ | 3,694,194,000$ | 3,365,211,000$ | 2,486,624,000$ | 3,839,694,000$ | 1,784,050,000$ | 1,077,904,000$ | 1,130,951,000$ | 1,252,585,000$ | 598,992,000$ | 527,074,000$ | 1,107,057,000$ | 1,011,483,000$ | 951,576,000$ | 1,310,252,000$ | 1,271,613,000$ | 1,430,383,000$ | 1,050,046,000$ | 1,000,756,000$ | 1,312,036,000$ | 1,033,539,000$ | 597,718,000$ | 631,101,000$ | 828,662,000$ | | | | | | | | | | | |
| QoQ% | | 41.48% | 21.93% | (23.43%) | 47.01% | 7.09% | 26.56% | 34.78% | (32.55%) | (30.87%) | 72.25% | 16.43% | (61.72%) | (23.53%) | (5.80%) | 9.78% | 35.33% | (35.24%) | 115.22% | 65.51% | (4.69%) | (9.71%) | 109.12% | 13.65% | (52.39%) | 9.45% | 6.30% | (27.38%) | 3.04% | (11.10%) | 36.22% | 4.93% | (23.73%) | 26.95% | 72.91% | (5.29%) | (23.84%) | | | | | | | | | | | | |
| YoY% | | 94.20% | 46.98% | 52.56% | 168.52% | 23.20% | (20.47%) | 8.24% | (6.50%) | (46.93%) | (41.29%) | (67.89%) | (69.73%) | 7.02% | (9.37%) | 107.07% | 212.20% | 119.87% | 206.54% | 197.84% | 104.51% | 2.16% | 23.84% | (37.05%) | (59.77%) | (12.94%) | (29.29%) | (9.38%) | 30.93% | (3.08%) | 38.40% | 75.68% | 58.57% | 58.33% | | | | | | | | | | | | | | | |
| Cost Of Revenue | | 400,339,000$ | 387,632,000$ | 377,133,000$ | 389,116,000$ | 378,209,000$ | 386,523,000$ | 440,845,000$ | 543,067,000$ | 545,181,000$ | 564,326,000$ | 554,788,000$ | 523,162,000$ | 514,984,000$ | 520,076,000$ | 541,092,000$ | 539,704,000$ | 516,104,000$ | 537,468,000$ | 494,897,000$ | 464,016,000$ | 445,784,000$ | 437,573,000$ | 427,691,000$ | 405,636,000$ | 439,834,000$ | 438,580,000$ | 437,942,000$ | 436,984,000$ | 439,246,000$ | 431,528,000$ | 420,747,000$ | 428,069,000$ | 416,657,000$ | 760,040,000$ | 136,219,000$ | 134,818,000$ | 0$ | | | | | | | | | | | |
| Gross Profit | | 2,978,397,000$ | 2,000,439,000$ | 1,581,438,000$ | 2,168,603,000$ | 1,361,641,000$ | 1,238,204,000$ | 842,957,000$ | 409,445,000$ | 867,087,000$ | 1,478,673,000$ | 631,314,000$ | 495,589,000$ | 2,146,087,000$ | 2,959,752,000$ | 3,153,102,000$ | 2,825,507,000$ | 1,970,520,000$ | 3,302,226,000$ | 1,289,153,000$ | 613,888,000$ | 685,167,000$ | 815,012,000$ | 171,301,000$ | 121,438,000$ | 667,223,000$ | 572,903,000$ | 513,634,000$ | 873,268,000$ | 832,367,000$ | 998,855,000$ | 629,299,000$ | 572,687,000$ | 895,379,000$ | 273,499,000$ | 461,499,000$ | 496,283,000$ | 828,662,000$ | | | | | | | | | | | |
| Gross Margin | | 88.15% | 83.77% | 80.74% | 84.79% | 78.26% | 76.21% | 65.66% | 42.99% | 61.40% | 72.38% | 53.23% | 48.65% | 80.65% | 85.06% | 85.35% | 83.96% | 79.25% | 86.00% | 72.26% | 56.95% | 60.58% | 65.07% | 28.60% | 23.04% | 60.27% | 56.64% | 53.98% | 66.65% | 65.46% | 69.83% | 59.93% | 57.23% | 68.24% | 26.46% | 77.21% | 78.64% | 100.00% | | | | | | | | | | | |
| Operating Expenses | | 942,437,000$ | 984,318,000$ | 978,228,000$ | 1,034,565,000$ | 865,391,000$ | 456,759,000$ | 1,124,797,000$ | 406,474,000$ | 684,367,000$ | 755,956,000$ | 615,507,000$ | 530,582,000$ | 535,207,000$ | 639,976,000$ | 2,228,516,000$ | 1,463,606,000$ | 3,858,786,000$ | 844,879,000$ | 3,898,679,000$ | 1,831,529,000$ | 676,322,000$ | 668,929,000$ | 931,496,000$ | 508,350,000$ | 543,865,000$ | 2,034,970,000$ | 675,163,000$ | 577,238,000$ | 656,911,000$ | 1,569,546,000$ | 776,750,000$ | 687,337,000$ | 2,845,711,000$ | 176,242,000$ | 467,879,000$ | 448,520,000$ | 585,090,000$ | 43,760,000$ | 79,628,000$ | 93,705,000$ | 75,119,000$ | 37,829,000$ | 93,018,000$ | 97,465,000$ | 91,373,000$ | 42,528,000$ | 85,075,000$ | 90,870,000$ |
| Operating Income | | 2,035,960,000$ | 1,016,121,000$ | 603,210,000$ | 1,134,038,000$ | 496,250,000$ | 781,445,000$ | (281,840,000$) | 2,971,000$ | 182,720,000$ | 722,717,000$ | 15,807,000$ | (34,993,000$) | 1,610,880,000$ | 2,319,776,000$ | 924,586,000$ | 1,361,901,000$ | (1,888,266,000$) | 2,457,347,000$ | (2,609,526,000$) | (1,217,641,000$) | 8,845,000$ | 146,083,000$ | (760,195,000$) | (386,912,000$) | 123,358,000$ | (1,462,067,000$) | (161,529,000$) | 296,030,000$ | 175,456,000$ | (570,691,000$) | (147,451,000$) | (114,650,000$) | (1,950,332,000$) | 97,257,000$ | (6,380,000$) | 47,763,000$ | 243,572,000$ | (189,466,000$) | 108,457,000$ | (324,492,000$) | 127,201,000$ | 45,291,000$ | 170,055,000$ | 33,034,000$ | 314,759,000$ | 40,330,000$ | 231,503,000$ | 224,771,000$ |
| Operating Margin | | 60.26% | 42.55% | 30.80% | 44.34% | 28.52% | 48.10% | (21.95%) | .31% | 12.94% | 35.38% | 1.33% | (3.44%) | 60.54% | 66.66% | 25.03% | 40.47% | (75.94%) | 64.00% | (146.27%) | (112.96%) | .78% | 11.66% | (126.91%) | (73.41%) | 11.14% | (144.55%) | (16.98%) | 22.59% | 13.80% | (39.90%) | (14.04%) | (11.46%) | (148.65%) | 9.41% | (1.07%) | 7.57% | 29.39% | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | | | 54,371,000$ | 72,804,000$ | 60,427,000$ | 39,883,000$ | 46,546,000$ | 55,630,000$ | 60,138,000$ | 65,985,000$ | 67,902,000$ | 71,517,000$ | 75,509,000$ | 72,254,000$ | 70,473,000$ | 62,354,000$ | 69,154,000$ | 65,386,000$ | 62,374,000$ | 45,066,000$ | 47,709,000$ | 50,503,000$ | 56,573,000$ | 57,747,000$ | 56,180,000$ | 57,120,000$ | 57,911,000$ | 30,861,000$ | 50,377,000$ | 44,078,000$ | 42,655,000$ | 22,690,000$ | 35,984,000$ | 36,305,000$ | 36,180,000$ | 35,935,000$ | 36,547,000$ | 36,833,000$ | 37,216,000$ | 36,979,000$ | 35,717,000$ | 31,873,000$ |
| Income Before Tax | | 1,987,282,000$ | 954,703,000$ | 536,482,000$ | 1,092,271,000$ | 394,086,000$ | 574,114,000$ | (402,302,000$) | (34,983,000$) | 127,365,000$ | 652,426,000$ | (46,123,000$) | (78,684,000$) | 1,575,879,000$ | 2,272,816,000$ | 839,668,000$ | 1,202,458,000$ | (1,980,280,000$) | 2,398,586,000$ | (2,637,591,000$) | (1,279,633,000$) | (50,900,000$) | 72,690,000$ | (826,397,000$) | (366,078,000$) | (134,317,000$) | (1,543,456,000$) | (447,371,000$) | 164,431,000$ | 228,925,000$ | (697,850,000$) | (199,308,000$) | (171,900,000$) | (2,008,373,000$) | (399,287,000$) | 94,176,000$ | 152,354,000$ | 351,370,000$ | (720,158,000$) | 83,188,000$ | (353,153,000$) | 95,861,000$ | 13,020,000$ | 136,169,000$ | (1,110,000$) | 278,482,000$ | 4,070,000$ | 196,790,000$ | 195,477,000$ |
| Tax Expenses | | 433,352,000$ | 208,335,000$ | 129,266,000$ | 235,615,000$ | 78,668,000$ | 146,869,000$ | (104,870,000$) | (44,222,000$) | 24,302,000$ | 150,979,000$ | (126,853,000$) | (11,818,000$) | 356,646,000$ | 558,977,000$ | 152,206,000$ | 308,234,000$ | (465,697,000$) | 592,613,000$ | (661,380,000$) | (346,311,000$) | (12,959,000$) | 645,000$ | (225,757,000$) | (103,003,000$) | 32,822,000$ | (366,532,000$) | (86,343,000$) | 38,865,000$ | 38,234,000$ | (99,788,000$) | (71,961,000$) | (94,922,000$) | (429,840,000$) | (1,307,509,000$) | (11,281,000$) | 29,709,000$ | 100,665,000$ | (210,943,000$) | 13,084,000$ | (172,346,000$) | 7,436,000$ | 76,282,000$ | 35,936,000$ | (64,857,000$) | 57,314,000$ | (25,828,000$) | 64,496,000$ | 59,089,000$ |
| Net Income | | 1,553,930,000$ | 746,368,000$ | 407,216,000$ | 856,656,000$ | 315,418,000$ | 427,245,000$ | (297,432,000$) | 9,239,000$ | 103,063,000$ | 501,447,000$ | 80,730,000$ | (66,866,000$) | 1,219,233,000$ | 1,713,839,000$ | 687,462,000$ | 894,224,000$ | (1,514,583,000$) | 1,805,973,000$ | (1,976,211,000$) | (933,322,000$) | (37,941,000$) | 72,045,000$ | (600,640,000$) | (263,075,000$) | (167,139,000$) | (1,176,924,000$) | (361,028,000$) | 125,566,000$ | 190,691,000$ | (761,973,000$) | 63,448,000$ | 136,346,000$ | (1,444,979,000$) | 1,379,335,000$ | 105,457,000$ | 122,645,000$ | 250,705,000$ | (108,785,000$) | 70,104,000$ | (180,807,000$) | 88,425,000$ | (63,262,000$) | 100,233,000$ | 63,747,000$ | 221,168,000$ | 29,497,000$ | 132,294,000$ | 138,264,000$ |
| Profit Margin | | 45.99% | 31.25% | 20.79% | 33.49% | 18.13% | 26.30% | (23.17%) | .97% | 7.30% | 24.55% | 6.81% | (6.56%) | 45.82% | 49.25% | 18.61% | 26.57% | (60.91%) | 47.03% | (110.77%) | (86.59%) | (3.36%) | 5.75% | (100.28%) | (49.91%) | (15.10%) | (116.36%) | (37.94%) | 9.58% | 15.00% | (53.27%) | 6.04% | 13.62% | (110.13%) | 133.46% | 17.64% | 19.43% | 30.25% | | | | | | | | | | | |
| TTM | | 34.66% | 26.90% | 25.46% | 18.07% | 8.11% | 4.59% | 5.56% | 12.42% | 10.93% | 25.11% | 35.31% | 32.74% | 34.20% | 13.67% | 13.99% | (6.89%) | (28.49%) | (14.57%) | (54.82%) | (36.94%) | (23.64%) | (27.51%) | (68.05%) | (54.71%) | (36.06%) | (26.88%) | (16.25%) | (7.55%) | (7.82%) | (41.88%) | 3.05% | 4.47% | 4.55% | 60.11% | | | | | | | | | | | | | | |
| Earnings to Minority | | 66,701,000$ | 69,269,000$ | 71,354,000$ | 72,509,000$ | 73,279,000$ | 8,850,000$ | 3,391,000$ | (278,000$) | (425,000$) | (608,000$) | (525,000$) | (240,000$) | 685,000$ | 1,857,000$ | 3,792,000$ | 2,863,000$ | 1,465,000$ | 1,221,000$ | 601,000$ | (62,000$) | (514,000$) | (10,000$) | | | | | | | 0$ | (125,286,000$) | 103,141,000$ | 118,540,000$ | 141,015,000$ | 99,264,000$ | 82,117,000$ | 81,519,000$ | 86,713,000$ | 83,173,000$ | 78,120,000$ | 77,838,000$ | 82,789,000$ | 71,317,000$ | 59,446,000$ | 58,211,000$ | 47,741,000$ | 44,201,000$ | 33,739,000$ | 27,343,000$ |
| Earnings to Common Shareholders | | 1,487,229,000$ | 677,099,000$ | 335,862,000$ | 784,147,000$ | 242,139,000$ | 418,481,000$ | (300,823,000$) | 9,517,000$ | 103,564,000$ | 503,489,000$ | 83,297,000$ | (66,626,000$) | 1,220,402,000$ | 1,720,001,000$ | 684,591,000$ | 893,640,000$ | (1,516,048,000$) | 1,804,752,000$ | (1,976,812,000$) | (933,260,000$) | (37,427,000$) | 72,055,000$ | (600,640,000$) | (263,075,000$) | (167,139,000$) | (1,176,924,000$) | (361,028,000$) | 125,566,000$ | 190,691,000$ | (636,687,000$) | (39,693,000$) | 17,806,000$ | (1,585,994,000$) | 1,280,071,000$ | 23,340,000$ | 41,126,000$ | 163,992,000$ | (191,958,000$) | (8,016,000$) | (258,645,000$) | 5,636,000$ | (134,579,000$) | 40,787,000$ | 5,536,000$ | 173,427,000$ | (14,704,000$) | 98,555,000$ | 110,921,000$ |
| QoQ% | | 119.65% | 101.60% | (57.17%) | 223.84% | (42.14%) | 239.11% | (3,260.90%) | (90.81%) | (79.43%) | 504.45% | 225.02% | (105.46%) | (29.05%) | 151.25% | (23.39%) | 158.95% | (184.00%) | 191.30% | (111.82%) | (2,393.55%) | (151.94%) | 112.00% | (128.32%) | (57.40%) | 85.80% | (225.99%) | (387.52%) | (34.15%) | 129.95% | (1,504.03%) | (322.92%) | 101.12% | (223.90%) | 5,384.45% | (43.25%) | (74.92%) | 185.43% | (2,294.69%) | 96.90% | (4,689.16%) | 104.19% | (429.96%) | 636.76% | (96.81%) | 1,279.46% | (114.92%) | (11.15%) | (42.29%) |
| YoY% | | 514.21% | 61.80% | 211.65% | 8,139.44% | 133.81% | (16.88%) | (461.15%) | 114.28% | (91.51%) | (70.73%) | (87.83%) | (107.46%) | 180.50% | (4.70%) | 134.63% | 195.76% | (3,950.68%) | 2,404.69% | (229.12%) | (254.75%) | 77.61% | 106.12% | (66.37%) | (309.51%) | (187.65%) | (84.85%) | (809.55%) | 605.19% | 112.02% | (149.74%) | (270.06%) | (56.70%) | (1,067.12%) | 766.85% | 391.17% | 115.90% | 2,809.72% | (42.64%) | (119.65%) | (4,772.06%) | (96.75%) | (815.25%) | (58.62%) | (95.01%) | (9.76%) | (112.76%) | 11.67% | 27.71% |
| Earnings Per Share, Basic | | 2.38$ | 1.08$ | 0.54$ | 1.31$ | 0.40$ | 0.70$ | (0.54$) | 0.02$ | 0.24$ | 1.21$ | 0.22$ | (0.18$) | 3.38$ | 4.70$ | 1.85$ | 2.42$ | (4.05$) | 4.77$ | (5.54$) | (3.34$) | (0.13$) | 0.26$ | (2.35$) | (1.03$) | (0.65$) | (4.61$) | (1.41$) | 0.49$ | 0.75$ | (2.50$) | (0.15$) | 0.07$ | (5.99$) | 5.58$ | 0.13$ | 0.24$ | 0.95$ | (1.12$) | (0.05$) | (1.55$) | 0.04$ | (0.88$) | 0.27$ | 0.04$ | 1.14$ | (0.10$) | 0.65$ | 0.73$ |
| Earnings Per Share, Diluted | | 2.36$ | 1.08$ | 0.53$ | 1.30$ | 0.40$ | 0.69$ | (0.54$) | 0.02$ | 0.23$ | 1.05$ | 0.20$ | (0.18$) | 3.10$ | 3.90$ | 1.70$ | 2.19$ | (4.05$) | 4.77$ | (5.54$) | (3.34$) | (0.13$) | 0.26$ | (2.35$) | (1.03$) | (0.65$) | (4.62$) | (1.41$) | 0.49$ | 0.75$ | (2.51$) | (0.15$) | 0.07$ | (5.99$) | 5.56$ | 0.13$ | 0.24$ | 0.95$ | (1.12$) | (0.05$) | (1.55$) | 0.04$ | (0.88$) | 0.27$ | 0.04$ | 1.14$ | (0.10$) | 0.65$ | 0.73$ |
| Unlevered FCF Per Share, Basic | | 3.93$ | 0.82$ | 0.63$ | 1.15$ | 2.08$ | 0.28$ | 0.04$ | (0.53$) | 1.41$ | 0.22$ | (0.13$) | (0.14$) | 3.23$ | 1.94$ | 2.13$ | (0.44$) | 1.95$ | 2.18$ | (0.53$) | (0.63$) | 0.53$ | 0.55$ | (0.36$) | 0.75$ | 0.96$ | (0.50$) | (0.68$) | 0.19$ | 1.96$ | (0.95$) | (0.04$) | (0.43$) | 1.31$ | 0.09$ | (0.40$) | (0.43$) | 1.17$ | 3.19$ | (0.56$) | (1.29$) | (0.72$) | (1.43$) | (2.19$) | (3.22$) | (1.15$) | (12.15$) | 2.29$ | 1.91$ |
| Unlevered FCF Per Share, Diluted | | 3.90$ | 0.82$ | 0.62$ | 1.15$ | 2.06$ | 0.27$ | 0.04$ | (0.53$) | 1.40$ | 0.19$ | (0.12$) | (0.14$) | 2.97$ | 1.61$ | 1.95$ | (0.40$) | 1.95$ | 2.18$ | (0.53$) | (0.63$) | 0.53$ | 0.55$ | (0.36$) | 0.75$ | 0.96$ | (0.50$) | (0.68$) | 0.19$ | 1.96$ | (0.95$) | (0.04$) | (0.43$) | 1.31$ | 0.09$ | (0.40$) | (0.43$) | 1.17$ | 3.20$ | (0.56$) | (1.29$) | (0.72$) | (1.42$) | (2.19$) | (3.21$) | (1.14$) | (12.08$) | 2.28$ | 1.90$ |
| Average Shares, Basic | | 625,136,000 | 624,555,000 | 624,532,000 | 599,221,000 | 597,976,000 | 597,358,000 | 559,603,000 | 441,968,000 | 439,459,000 | 416,805,000 | 383,359,000 | 361,982,000 | 361,462,000 | 366,197,000 | 369,987,000 | 369,866,000 | 374,142,000 | 377,984,000 | 356,792,000 | 279,156,000 | 278,852,000 | 275,904,000 | 255,589,000 | 255,524,000 | 255,435,000 | 255,351,000 | 255,235,000 | 255,099,000 | 254,879,000 | 254,261,000 | 259,560,000 | 265,030,000 | 264,877,000 | 229,369,000 | 173,476,000 | 173,462,000 | 173,213,000 | 171,524,000 | 172,867,000 | 166,801,000 | 156,720,000 | 152,551,000 | 152,551,000 | 152,454,000 | 152,036,000 | 151,540,000 | 151,557,000 | 151,744,000 |
| Average Shares, Diluted | | 629,209,000 | 628,782,000 | 628,324,000 | 602,924,000 | 602,838,000 | 608,881,000 | 559,603,000 | 444,921,000 | 444,967,000 | 480,841,000 | 416,190,000 | 361,982,000 | 393,883,000 | 440,646,000 | 403,889,000 | 407,303,000 | 374,142,000 | 377,984,000 | 356,792,000 | 279,156,000 | 278,852,000 | 275,904,000 | 255,589,000 | 255,524,000 | 255,435,000 | 254,880,000 | 255,235,000 | 255,223,000 | 255,226,000 | 254,137,000 | 259,560,000 | 265,154,000 | 264,877,000 | 230,140,000 | 173,675,000 | 173,582,000 | 173,511,000 | 171,049,000 | 172,867,000 | 166,801,000 | 157,195,000 | 153,269,000 | 152,854,000 | 152,877,000 | 152,756,000 | 152,393,000 | 152,330,000 | 152,570,000 |
| EBIT | | 1,987,282,000$ | 954,703,000$ | 536,482,000$ | 1,092,271,000$ | 394,086,000$ | 574,114,000$ | (402,302,000$) | (34,983,000$) | 181,736,000$ | 725,230,000$ | 14,304,000$ | (38,801,000$) | 1,622,425,000$ | 2,328,446,000$ | 899,806,000$ | 1,268,443,000$ | (1,912,378,000$) | 2,470,103,000$ | (2,562,082,000$) | (1,207,379,000$) | 19,573,000$ | 135,044,000$ | (757,243,000$) | (300,692,000$) | (71,943,000$) | (1,498,390,000$) | (399,662,000$) | 214,934,000$ | 285,498,000$ | (640,103,000$) | (143,128,000$) | (114,780,000$) | (1,950,462,000$) | (368,426,000$) | 144,553,000$ | 196,432,000$ | 394,025,000$ | (697,468,000$) | 119,172,000$ | (316,848,000$) | 132,041,000$ | 48,955,000$ | 172,716,000$ | 35,723,000$ | 315,698,000$ | 41,049,000$ | 232,507,000$ | 227,350,000$ |
| EBITDA | | 2,642,074,000$ | 1,622,465,000$ | 1,224,864,000$ | 1,715,742,000$ | 1,014,861,000$ | 1,194,433,000$ | 186,997,000$ | 430,999,000$ | 668,486,000$ | 1,227,117,000$ | 461,190,000$ | 356,883,000$ | 2,010,110,000$ | 2,724,472,000$ | 1,318,501,000$ | 1,697,586,000$ | (1,490,280,000$) | 2,946,525,000$ | (2,119,206,000$) | (827,091,000$) | 396,689,000$ | 506,860,000$ | (416,216,000$) | 22,404,000$ | 285,583,000$ | (1,114,164,000$) | (8,669,000$) | 587,347,000$ | 676,611,000$ | (223,483,000$) | 244,888,000$ | 256,929,000$ | (1,557,769,000$) | (116,736,000$) | 391,113,000$ | 437,249,000$ | 625,943,000$ | (523,965,000$) | 356,260,000$ | (92,219,000$) | 353,272,000$ | 268,380,000$ | 380,943,000$ | 232,542,000$ | 510,443,000$ | 235,439,000$ | 408,085,000$ | 384,569,000$ |