| KKR & Co. Inc. (KKR) |
| 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 | | 5,525,975,000$ | 5,088,843,000$ | 3,110,183,000$ | 3,258,354,000$ | 4,791,696,000$ | 4,171,910,000$ | 9,656,738,000$ | 4,429,831,000$ | 3,315,481,000$ | 3,626,518,000$ | 3,127,482,000$ | 2,524,992,000$ | 1,856,432,000$ | 323,393,000$ | 999,363,000$ | 4,043,488,000$ | 4,483,365,000$ | 3,136,181,000$ | 4,563,006,000$ | 2,005,164,000$ | 1,895,238,000$ | 1,331,994,000$ | 380,572,000$ | 1,063,071,000$ | 790,485,000$ | 1,179,864,000$ | 1,187,480,000$ | 541,583,000$ | 1,129,666,000$ | 971,620,000$ | 472,606,000$ | 1,024,073,000$ | 749,652,000$ | 1,015,800,000$ | 767,755,000$ | (7,008,000$) | 288,617,000$ | 108,771,000$ | (43,283,000$) | (1,334,046,000$) | 1,024,003,000$ | 1,506,140,000$ | 1,805,787,000$ | 601,975,000$ | 943,428,000$ | 3,137,556,000$ | 750,627,000$ | 1,553,044,000$ |
| QoQ% | | 8.59% | 63.62% | (4.55%) | (32.00%) | 14.86% | (56.80%) | 117.99% | 33.61% | (8.58%) | 15.96% | 23.86% | 36.01% | 474.05% | (67.64%) | (75.29%) | (9.81%) | 42.96% | (31.27%) | 127.56% | 5.80% | 42.29% | 250.00% | (64.20%) | 34.48% | (33.00%) | (.64%) | 119.26% | (52.06%) | 16.27% | 105.59% | (53.85%) | 36.61% | (26.20%) | 32.31% | 11,055.41% | (102.43%) | 165.34% | 351.30% | 96.76% | (230.28%) | (32.01%) | (16.59%) | 199.98% | (36.19%) | (69.93%) | 317.99% | (51.67%) | 112.49% |
| YoY% | | 15.32% | 21.98% | (67.79%) | (26.45%) | 44.53% | 15.04% | 208.77% | 75.44% | 78.59% | 1,021.40% | 212.95% | (37.55%) | (58.59%) | (89.69%) | (78.10%) | 101.65% | 136.56% | 135.45% | 1,098.99% | 88.62% | 139.76% | 12.89% | (67.95%) | 96.29% | (30.03%) | 21.43% | 151.26% | (47.12%) | 50.69% | (4.35%) | (38.44%) | 14,712.91% | 159.74% | 833.89% | 1,873.80% | 99.48% | (71.82%) | (92.78%) | (102.40%) | (321.61%) | 8.54% | (52.00%) | 140.57% | (61.24%) | 29.08% | 375.93% | (22.32%) | (20.84%) |
| Cost Of Revenue | | 3,160,511,000$ | 2,871,091,000$ | 1,783,002,000$ | 1,480,573,000$ | 2,482,117,000$ | 2,255,030,000$ | 7,310,901,000$ | 2,396,447,000$ | 786,221,000$ | 1,771,790,000$ | 1,558,234,000$ | 1,295,769,000$ | 853,404,000$ | (238,571,000$) | 527,155,000$ | 1,231,314,000$ | 1,933,121,000$ | 702,884,000$ | 1,907,393,000$ | 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$ |
| Gross Profit | | 2,365,464,000$ | 2,217,752,000$ | 1,327,181,000$ | 1,777,781,000$ | 2,309,579,000$ | 1,916,880,000$ | 2,345,837,000$ | 2,033,384,000$ | 2,529,260,000$ | 1,854,728,000$ | 1,569,248,000$ | 1,229,223,000$ | 1,003,028,000$ | 561,964,000$ | 472,208,000$ | 2,812,174,000$ | 2,550,244,000$ | 2,433,297,000$ | 2,655,613,000$ | 2,005,164,000$ | 1,895,238,000$ | 1,331,994,000$ | 380,572,000$ | 1,063,071,000$ | 790,485,000$ | 1,179,864,000$ | 1,187,480,000$ | 541,583,000$ | 1,129,666,000$ | 971,620,000$ | 472,606,000$ | 1,024,073,000$ | 749,652,000$ | 1,015,800,000$ | 767,755,000$ | (7,008,000$) | 288,617,000$ | 108,771,000$ | (43,283,000$) | (1,334,046,000$) | 1,024,003,000$ | 1,506,140,000$ | 1,805,787,000$ | 601,975,000$ | 943,428,000$ | 3,137,556,000$ | 750,627,000$ | 1,553,044,000$ |
| Gross Margin | | 42.81% | 43.58% | 42.67% | 54.56% | 48.20% | 45.95% | 24.29% | 45.90% | 76.29% | 51.14% | 50.18% | 48.68% | 54.03% | 173.77% | 47.25% | 69.55% | 56.88% | 77.59% | 58.20% | 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% |
| Operating Expenses | | 5,024,271,000$ | 4,746,444,000$ | 3,830,955,000$ | 2,980,582,000$ | 4,746,005,000$ | 3,946,329,000$ | 9,312,944,000$ | 4,060,517,000$ | 2,315,523,000$ | 3,122,482,000$ | 2,860,083,000$ | 2,401,196,000$ | 1,674,193,000$ | 564,695,000$ | 1,357,732,000$ | 2,940,767,000$ | 3,185,242,000$ | 1,991,712,000$ | 3,096,545,000$ | 1,179,057,000$ | 1,093,699,000$ | 757,068,000$ | (96,692,000$) | 751,320,000$ | 619,533,000$ | 808,811,000$ | 728,767,000$ | 237,736,000$ | 740,090,000$ | 675,050,000$ | 436,601,000$ | 636,703,000$ | 530,247,000$ | 629,728,000$ | 540,014,000$ | 452,816,000$ | 511,117,000$ | 423,218,000$ | 308,323,000$ | 525,095,000$ | 276,920,000$ | 554,177,000$ | 515,033,000$ | 633,161,000$ | 504,410,000$ | 585,325,000$ | 473,171,000$ | 580,291,000$ |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | 806,711,000$ | 809,883,000$ | 785,857,000$ | 809,636,000$ | 854,927,000$ | 903,861,000$ | 890,102,000$ | 917,330,000$ | 873,440,000$ | 850,061,000$ | 728,616,000$ | 650,943,000$ | 500,234,000$ | 391,549,000$ | 352,556,000$ | 333,922,000$ | 402,839,000$ | 381,254,000$ | 367,455,000$ | 363,388,000$ | 354,865,000$ | 331,732,000$ | 353,455,000$ | 350,138,000$ | 344,140,000$ | 365,727,000$ | 358,511,000$ | 407,178,000$ | 339,393,000$ | 351,705,000$ | 298,256,000$ | 348,587,000$ | 317,134,000$ | 295,718,000$ | 280,980,000$ | 268,615,000$ | 256,505,000$ | 266,213,000$ | 230,476,000$ | 320,569,000$ | 299,485,000$ | 302,985,000$ | 296,158,000$ | 271,083,000$ | 260,292,000$ | 215,872,000$ | 161,960,000$ | 122,509,000$ |
| Interest Expenses | | | | | | | | 754,064,000$ | 751,300,000$ | 724,342,000$ | 720,108,000$ | 576,338,000$ | 548,772,000$ | 391,520,000$ | 328,726,000$ | 281,759,000$ | 275,390,000$ | 278,166,000$ | 265,056,000$ | 251,756,000$ | 244,626,000$ | 223,709,000$ | 240,067,000$ | 261,469,000$ | 260,950,000$ | 268,747,000$ | 264,766,000$ | 249,088,000$ | 241,508,000$ | 211,081,000$ | 203,850,000$ | 219,590,000$ | 211,495,000$ | 211,959,000$ | 198,590,000$ | 186,854,000$ | 182,141,000$ | 255,105,000$ | 181,313,000$ | 171,394,000$ | 170,282,000$ | 151,554,000$ | 139,427,000$ | 111,963,000$ | 119,846,000$ | 96,618,000$ | 65,997,000$ | 34,731,000$ | 26,923,000$ |
| Income Before Tax | | 2,199,561,000$ | 1,528,768,000$ | 771,067,000$ | 1,642,613,000$ | 1,644,564,000$ | 1,210,205,000$ | 1,363,051,000$ | 1,875,971,000$ | 2,819,190,000$ | 1,451,013,000$ | 408,435,000$ | 129,145,000$ | 206,188,000$ | (1,916,593,000$) | 1,289,039,000$ | 1,225,025,000$ | 3,660,927,000$ | 4,606,541,000$ | 4,354,106,000$ | 4,824,222,000$ | 3,333,676,000$ | 2,157,429,000$ | (4,588,632,000$) | 1,456,778,000$ | 389,744,000$ | 1,527,129,000$ | 1,794,639,000$ | (1,213,907,000$) | 1,222,864,000$ | 1,627,356,000$ | 620,535,000$ | 661,512,000$ | 397,358,000$ | 887,062,000$ | 838,436,000$ | 468,807,000$ | 985,588,000$ | 279,276,000$ | (758,446,000$) | 1,271,391,000$ | (1,225,285,000$) | 3,336,415,000$ | 1,959,147,000$ | 472,838,000$ | 901,311,000$ | 2,058,672,000$ | 2,025,868,000$ | 3,293,031,000$ |
| Tax Expenses | | 359,739,000$ | 174,304,000$ | 86,569,000$ | 258,330,000$ | 209,896,000$ | 216,969,000$ | 269,201,000$ | 286,611,000$ | 437,210,000$ | 324,955,000$ | 148,747,000$ | 109,568,000$ | 81,685,000$ | (102,511,000$) | 36,651,000$ | 233,194,000$ | 379,282,000$ | 343,667,000$ | 438,739,000$ | 404,137,000$ | 359,375,000$ | 206,264,000$ | (360,679,000$) | 142,626,000$ | 53,132,000$ | 165,399,000$ | 167,593,000$ | (143,294,000$) | (129,405,000$) | 60,960,000$ | 17,641,000$ | 146,826,000$ | 18,420,000$ | 18,538,000$ | 40,542,000$ | 5,800,000$ | 10,826,000$ | 6,045,000$ | 1,890,000$ | 27,341,000$ | (7,390,000$) | 30,547,000$ | 16,138,000$ | 6,524,000$ | 29,267,000$ | 6,176,000$ | 21,702,000$ | 12,401,000$ |
| Net Income | | 1,839,822,000$ | 1,354,464,000$ | 684,498,000$ | 1,384,283,000$ | 1,434,668,000$ | 993,236,000$ | 1,093,850,000$ | 1,589,360,000$ | 2,381,980,000$ | 1,126,058,000$ | 259,688,000$ | 19,577,000$ | 124,503,000$ | (1,814,082,000$) | 1,252,388,000$ | 991,831,000$ | 3,281,645,000$ | 4,262,874,000$ | 3,915,367,000$ | 4,420,085,000$ | 2,974,301,000$ | 1,951,165,000$ | (4,227,953,000$) | 1,314,152,000$ | 336,612,000$ | 1,361,730,000$ | 1,627,046,000$ | (1,070,613,000$) | 1,352,269,000$ | 1,566,396,000$ | 602,894,000$ | 514,686,000$ | 378,938,000$ | 868,524,000$ | 797,894,000$ | 463,007,000$ | 974,762,000$ | 273,231,000$ | (760,336,000$) | 1,244,050,000$ | (1,217,895,000$) | 3,305,868,000$ | 1,943,009,000$ | 466,314,000$ | 872,044,000$ | 2,052,496,000$ | 2,004,166,000$ | 3,280,630,000$ |
| Profit Margin | | 33.29% | 26.62% | 22.01% | 42.48% | 29.94% | 23.81% | 11.33% | 35.88% | 71.84% | 31.05% | 8.30% | .78% | 6.71% | (560.95%) | 125.32% | 24.53% | 73.20% | 135.93% | 85.81% | 220.44% | 156.94% | 146.49% | (1,110.95%) | 123.62% | 42.58% | 115.41% | 137.02% | (197.68%) | 119.71% | 161.22% | 127.57% | 50.26% | 50.55% | 85.50% | 103.93% | (6,606.84%) | 337.74% | 251.20% | 1,756.66% | (93.25%) | (118.94%) | 219.49% | 107.60% | 77.46% | 92.43% | 65.42% | 267.00% | 211.24% |
| TTM | | 30.99% | 29.90% | 29.33% | 22.42% | 22.17% | 28.08% | 29.44% | 36.95% | 30.07% | 13.74% | (18.01%) | (7.32%) | 7.68% | 37.69% | 77.31% | 76.74% | 111.93% | 134.25% | 135.38% | 91.18% | 43.07% | (17.56%) | (35.60%) | 109.92% | 60.95% | 80.98% | 90.73% | 78.67% | 112.18% | 95.18% | 72.50% | 71.97% | 99.29% | 150.31% | 216.63% | 273.89% | (176.72%) | 188.49% | 223.08% | 175.72% | 91.08% | 135.61% | 82.20% | 99.29% | 128.58% | 154.49% | 210.09% | 200.91% |
| Earnings to Minority | | 979,895,000$ | 882,077,000$ | 883,899,000$ | 258,728,000$ | 834,118,000$ | 325,310,000$ | 411,636,000$ | 548,931,000$ | 909,102,000$ | 281,595,000$ | (63,056,000$) | (101,533,000$) | (6,792,000$) | (1,193,734,000$) | 1,159,185,000$ | 309,281,000$ | 2,123,569,000$ | 2,946,262,000$ | 2,245,531,000$ | 2,908,864,000$ | 1,909,458,000$ | 1,244,196,000$ | (2,947,429,000$) | 790,710,000$ | 87,058,000$ | 838,996,000$ | 917,727,000$ | (628,726,000$) | 691,494,000$ | 895,690,000$ | 398,777,000$ | 330,180,000$ | 196,158,000$ | 432,150,000$ | 509,277,000$ | 296,789,000$ | 611,288,000$ | 172,115,000$ | (430,359,000$) | 1,204,422,000$ | (1,014,382,000$) | 2,930,453,000$ | 1,670,569,000$ | 471,604,000$ | 784,568,000$ | 1,881,090,000$ | 1,783,488,000$ | 2,966,454,000$ |
| Earnings to Common Shareholders | | 859,927,000$ | 472,387,000$ | (199,401,000$) | 1,125,555,000$ | 600,550,000$ | 667,926,000$ | 682,214,000$ | 1,040,429,000$ | 1,472,878,000$ | 844,463,000$ | 322,744,000$ | 121,110,000$ | 32,637,000$ | (734,625,000$) | (9,786,000$) | 573,488,000$ | 1,131,354,000$ | 1,277,672,000$ | 1,644,245,000$ | 1,479,689,000$ | 1,056,502,000$ | 698,628,000$ | (1,288,865,000$) | 515,101,000$ | 241,213,000$ | 514,393,000$ | 700,978,000$ | (392,982,000$) | 640,198,000$ | 680,381,000$ | 170,102,000$ | 166,389,000$ | 153,563,000$ | 405,646,000$ | 259,343,000$ | 170,969,000$ | 352,152,000$ | 93,890,000$ | (329,939,000$) | 32,257,000$ | (190,588,000$) | 376,306,000$ | 270,507,000$ | (583,000$) | 89,938,000$ | 178,215,000$ | 210,041,000$ | 277,913,000$ |
| QoQ% | | 82.04% | 336.90% | (117.72%) | 87.42% | (10.09%) | (2.09%) | (34.43%) | (29.36%) | 74.42% | 161.65% | 166.49% | 271.08% | 104.44% | (7,406.90%) | (101.71%) | (49.31%) | (11.45%) | (22.29%) | 11.12% | 40.06% | 51.23% | 154.21% | (350.22%) | 113.55% | (53.11%) | (26.62%) | 278.37% | (161.38%) | (5.91%) | 299.98% | 2.23% | 8.35% | (62.14%) | 56.41% | 51.69% | (51.45%) | 275.07% | 128.46% | (1,122.85%) | 116.93% | (150.65%) | 39.11% | 46,499.14% | (100.65%) | (49.53%) | (15.15%) | (24.42%) | 35.74% |
| YoY% | | 43.19% | (29.28%) | (129.23%) | 8.18% | (59.23%) | (20.91%) | 111.38% | 759.08% | 4,412.91% | 214.95% | 3,398.02% | (78.88%) | (97.12%) | (157.50%) | (100.60%) | (61.24%) | 7.09% | 82.88% | 227.57% | 187.26% | 338.00% | 35.82% | (283.87%) | 231.08% | (62.32%) | (24.40%) | 312.09% | (336.18%) | 316.90% | 67.73% | (34.41%) | (2.68%) | (56.39%) | 332.04% | 178.60% | 430.02% | 284.77% | (75.05%) | (221.97%) | 5,632.93% | (311.91%) | 111.15% | 28.79% | (100.21%) | (56.07%) | 1,077.58% | 8.58% | 187.31% |
| Earnings Per Share, Basic | | 0.97$ | 0.53$ | (0.22$) | 1.27$ | 0.68$ | 0.75$ | 0.77$ | 1.18$ | 1.71$ | 0.98$ | 0.37$ | 0.14$ | 0.04$ | (1.08$) | (0.02$) | 0.98$ | 1.94$ | 2.19$ | 2.85$ | 2.59$ | 1.88$ | 1.25$ | (2.31$) | | 0.44$ | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings Per Share, Diluted | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Basic | | 2.68$ | 0.49$ | 2.87$ | (0.13$) | 2.11$ | 3.78$ | 1.73$ | 1.25$ | 2.29$ | (3.06$) | (2.24$) | (0.75$) | (1.73$) | (5.97$) | 1.55$ | (6.17$) | (3.86$) | (2.12$) | (0.13$) | (3.16$) | (2.51$) | (2.38$) | (2.52$) | | (0.76$) | | | | | | | | | | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Average Shares, Basic | | 890,961,714 | 890,716,083 | 888,246,698 | 888,240,404 | 887,444,991 | 887,394,513 | 885,005,824 | 885,202,380 | 862,123,088 | 861,553,274 | 861,108,510 | 865,236,554 | 859,833,444 | 680,747,047 | 592,202,835 | 586,879,096 | 583,030,506 | 582,398,367 | 576,727,967 | 570,901,973 | 562,425,576 | 558,774,162 | 559,149,821 | | 546,336,936 | | | | | | | | | | | | | | | | | | | | | | | |
| Average Shares, Diluted | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| EBIT | | 2,199,561,000$ | 1,528,768,000$ | 771,067,000$ | 1,642,613,000$ | 1,644,564,000$ | 1,210,205,000$ | 2,117,115,000$ | 2,627,271,000$ | 3,543,532,000$ | 2,171,121,000$ | 984,773,000$ | 677,917,000$ | 597,708,000$ | (1,587,867,000$) | 1,570,798,000$ | 1,500,415,000$ | 3,939,093,000$ | 4,871,597,000$ | 4,605,862,000$ | 5,068,848,000$ | 3,557,385,000$ | 2,397,496,000$ | (4,327,163,000$) | 1,717,728,000$ | 658,491,000$ | 1,791,895,000$ | 2,043,727,000$ | (972,399,000$) | 1,433,945,000$ | 1,831,206,000$ | 840,125,000$ | 873,007,000$ | 609,317,000$ | 1,085,652,000$ | 1,025,290,000$ | 650,948,000$ | 1,240,693,000$ | 460,589,000$ | (587,052,000$) | 1,441,673,000$ | (1,073,731,000$) | 3,475,842,000$ | 2,071,110,000$ | 592,684,000$ | 997,929,000$ | 2,124,669,000$ | 2,060,599,000$ | 3,319,954,000$ |
| EBITDA | | 2,199,561,000$ | 1,528,768,000$ | 771,067,000$ | 1,642,613,000$ | 1,644,564,000$ | 1,210,205,000$ | 2,117,115,000$ | 2,627,271,000$ | 3,543,532,000$ | 2,171,121,000$ | 984,773,000$ | 677,917,000$ | 597,708,000$ | (1,587,867,000$) | 1,570,798,000$ | 1,500,415,000$ | 3,939,093,000$ | 4,871,597,000$ | 4,605,862,000$ | 5,073,248,000$ | 3,561,985,000$ | 2,402,296,000$ | (4,322,363,000$) | 1,722,428,000$ | 662,791,000$ | 1,796,195,000$ | 2,048,127,000$ | (968,499,000$) | 1,437,545,000$ | 1,835,006,000$ | 843,835,000$ | 876,533,000$ | 613,027,000$ | 1,089,519,000$ | 1,029,487,000$ | 654,968,000$ | 1,244,814,000$ | 464,577,000$ | (583,136,000$) | 1,445,449,000$ | (1,069,954,000$) | 3,479,793,000$ | 2,075,024,000$ | 596,553,000$ | 1,001,781,000$ | 2,128,824,000$ | 2,064,646,000$ | 3,323,626,000$ |