| MERCADOLIBRE INC (MELI) |
| 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 | | 7,409,000,000$ | 6,790,000,000$ | 5,935,000,000$ | 6,059,000,000$ | 5,312,000,000$ | 5,073,000,000$ | 4,333,000,000$ | 4,409,000,000$ | 3,927,000,000$ | 3,585,000,000$ | 3,186,000,000$ | 3,002,000,000$ | 2,690,000,000$ | 2,597,000,000$ | 2,248,000,000$ | 2,130,000,000$ | 1,858,000,000$ | 1,703,000,000$ | 1,378,000,000$ | 1,328,000,000$ | 1,116,000,000$ | 878,000,000$ | 652,000,000$ | 674,271,000$ | 603,031,000$ | 545,242,000$ | 473,770,000$ | 428,019,000$ | 355,281,000$ | 335,377,000$ | 320,976,000$ | 436,979,000$ | 370,661,000$ | 316,529,000$ | 273,926,000$ | 256,275,000$ | 230,847,000$ | 199,644,000$ | 157,630,000$ | 180,732,000$ | 168,641,000$ | 154,314,000$ | 148,103,000$ | 161,370,000$ | 147,935,000$ | 131,849,000$ | 115,382,000$ | 134,630,000$ |
| QoQ% | | 9.12% | 14.41% | (2.05%) | 14.06% | 4.71% | 17.08% | (1.72%) | 12.27% | 9.54% | 12.52% | 6.13% | 11.60% | 3.58% | 15.53% | 5.54% | 14.64% | 9.10% | 23.59% | 3.77% | 19.00% | 27.11% | 34.66% | (3.30%) | 11.81% | 10.60% | 15.09% | 10.69% | 20.47% | 5.94% | 4.49% | (26.55%) | 17.89% | 17.10% | 15.55% | 6.89% | 11.02% | 15.63% | 26.65% | (12.78%) | 7.17% | 9.28% | 4.19% | (8.22%) | 9.08% | 12.20% | 14.27% | (14.30%) | 9.41% |
| YoY% | | 39.48% | 33.85% | 36.97% | 37.42% | 35.27% | 41.51% | 36.00% | 46.87% | 45.99% | 38.04% | 41.73% | 40.94% | 44.78% | 52.50% | 63.14% | 60.39% | 66.49% | 93.96% | 111.35% | 96.95% | 85.07% | 61.03% | 37.62% | 57.53% | 69.73% | 62.58% | 47.60% | (2.05%) | (4.15%) | 5.96% | 17.18% | 70.51% | 60.57% | 58.55% | 73.78% | 41.80% | 36.89% | 29.38% | 6.43% | 12.00% | 14.00% | 17.04% | 28.36% | 19.86% | 20.22% | 17.53% | 12.32% | 29.76% |
| Cost Of Revenue | | 4,200,000,000$ | 3,696,000,000$ | 3,164,000,000$ | 3,310,000,000$ | 2,873,000,000$ | 2,708,000,000$ | 2,309,000,000$ | 2,359,000,000$ | 1,832,000,000$ | 1,754,000,000$ | 1,572,000,000$ | 1,544,000,000$ | 1,342,000,000$ | 1,313,000,000$ | 1,175,000,000$ | 1,277,000,000$ | 1,051,000,000$ | 949,000,000$ | 787,000,000$ | 839,000,000$ | 636,000,000$ | 451,000,000$ | 339,000,000$ | 365,924,000$ | 318,689,000$ | 272,812,000$ | 236,766,000$ | 223,235,000$ | 185,563,000$ | 175,628,000$ | 158,218,000$ | 154,701,000$ | 129,094,000$ | 112,328,000$ | 100,819,000$ | 93,545,000$ | 85,199,000$ | 73,346,000$ | 55,448,000$ | 63,162,000$ | 56,813,000$ | 50,311,000$ | 44,708,000$ | 47,665,000$ | 43,402,000$ | 36,372,000$ | 31,540,000$ | 36,205,632$ |
| Gross Profit | | 3,209,000,000$ | 3,094,000,000$ | 2,771,000,000$ | 2,749,000,000$ | 2,439,000,000$ | 2,365,000,000$ | 2,024,000,000$ | 2,050,000,000$ | 2,095,000,000$ | 1,831,000,000$ | 1,614,000,000$ | 1,458,000,000$ | 1,348,000,000$ | 1,284,000,000$ | 1,073,000,000$ | 853,000,000$ | 807,000,000$ | 754,000,000$ | 591,000,000$ | 489,000,000$ | 480,000,000$ | 427,000,000$ | 313,000,000$ | 308,347,000$ | 284,342,000$ | 272,430,000$ | 237,004,000$ | 204,783,000$ | 169,718,000$ | 159,749,000$ | 162,758,000$ | 203,363,000$ | 175,827,000$ | 171,554,000$ | 168,856,000$ | 162,730,000$ | 145,648,000$ | 126,298,000$ | 102,182,000$ | 117,570,000$ | 111,828,000$ | 104,003,000$ | 103,395,000$ | 113,704,000$ | 104,533,000$ | 95,478,000$ | 83,843,000$ | 98,425,000$ |
| Gross Margin | | 43.31% | 45.57% | 46.69% | 45.37% | 45.92% | 46.62% | 46.71% | 46.50% | 53.35% | 51.07% | 50.66% | 48.57% | 50.11% | 49.44% | 47.73% | 40.05% | 43.43% | 44.28% | 42.89% | 36.82% | 43.01% | 48.63% | 48.01% | 45.73% | 47.15% | 49.97% | 50.03% | 47.84% | 47.77% | 47.63% | 50.71% | 46.54% | 47.44% | 54.20% | 61.64% | 63.50% | 63.09% | 63.26% | 64.82% | 65.05% | 66.31% | 67.40% | 69.81% | 70.46% | 70.66% | 72.42% | 72.67% | 73.11% |
| Operating Expenses | | 2,485,000,000$ | 2,269,000,000$ | 2,008,000,000$ | 1,929,000,000$ | 1,882,000,000$ | 1,639,000,000$ | 1,496,000,000$ | 1,715,000,000$ | 1,310,000,000$ | 1,162,000,000$ | 1,196,000,000$ | 1,109,000,000$ | 1,052,000,000$ | 1,034,000,000$ | 934,000,000$ | 829,000,000$ | 647,000,000$ | 588,000,000$ | 500,000,000$ | 513,642,000$ | 397,116,000$ | 327,734,000$ | 342,508,000$ | 377,234,000$ | 366,267,000$ | 284,918,000$ | 226,865,000$ | 205,602,000$ | 180,721,000$ | 187,990,000$ | 192,177,000$ | 267,971,000$ | 148,285,000$ | 141,529,000$ | 105,542,000$ | 98,058,000$ | 91,939,000$ | 94,111,000$ | 71,693,000$ | 83,878,000$ | 66,548,000$ | 69,366,000$ | 77,807,000$ | 68,468,000$ | 57,386,000$ | 101,390,000$ | 49,841,000$ | 46,305,809$ |
| Operating Income | | 724,000,000$ | 825,000,000$ | 763,000,000$ | 820,000,000$ | 557,000,000$ | 726,000,000$ | 528,000,000$ | 335,000,000$ | 785,000,000$ | 669,000,000$ | 418,000,000$ | 384,000,000$ | 296,000,000$ | 250,000,000$ | 139,000,000$ | 24,000,000$ | 160,000,000$ | 166,000,000$ | 91,000,000$ | (24,818,000$) | 83,074,000$ | 99,438,000$ | (29,694,000$) | (68,887,000$) | (81,925,000$) | (12,488,000$) | 10,139,000$ | (818,000$) | (11,003,000$) | (28,242,000$) | (29,419,000$) | (64,609,000$) | 27,542,000$ | 30,025,000$ | 63,314,000$ | 64,672,000$ | 53,709,000$ | 32,187,000$ | 30,489,000$ | 33,692,000$ | 45,280,000$ | 34,637,000$ | 25,588,000$ | 45,237,000$ | 47,147,000$ | (5,913,000$) | 34,001,000$ | 52,119,021$ |
| Operating Margin | | 9.77% | 12.15% | 12.86% | 13.53% | 10.49% | 14.31% | 12.19% | 7.60% | 19.99% | 18.66% | 13.12% | 12.79% | 11.00% | 9.63% | 6.18% | 1.13% | 8.61% | 9.75% | 6.60% | (1.87%) | 7.44% | 11.33% | (4.55%) | (10.22%) | (13.59%) | (2.29%) | 2.14% | (.19%) | (3.10%) | (8.42%) | (9.17%) | (14.79%) | 7.43% | 9.49% | 23.11% | 25.24% | 23.27% | 16.12% | 19.34% | 18.64% | 26.85% | 22.45% | 17.28% | 28.03% | 31.87% | (4.49%) | 29.47% | 38.71% |
| Interest Income | | 49,000,000$ | 44,000,000$ | 37,000,000$ | 41,000,000$ | 43,000,000$ | 39,000,000$ | 25,000,000$ | 40,000,000$ | 38,000,000$ | 34,000,000$ | 23,000,000$ | (98,000,000$) | 65,000,000$ | 46,000,000$ | 31,000,000$ | 54,000,000$ | 35,000,000$ | 24,000,000$ | 25,000,000$ | 22,881,000$ | 24,553,000$ | 18,782,000$ | 36,784,000$ | 26,933,000$ | 28,462,000$ | 33,684,000$ | 24,444,000$ | 14,293,000$ | 8,636,000$ | 9,915,000$ | 9,195,000$ | 8,881,000$ | 14,200,000$ | 10,663,000$ | 12,157,000$ | 10,250,000$ | 9,892,000$ | 8,049,000$ | 7,251,000$ | 5,793,000$ | 5,777,000$ | 4,683,000$ | 4,308,000$ | 4,367,000$ | 4,360,000$ | 3,573,000$ | 3,036,000$ | 2,294,888$ |
| Interest Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Income Before Tax | | 636,000,000$ | 716,000,000$ | 706,000,000$ | 763,000,000$ | 520,000,000$ | 668,000,000$ | 481,000,000$ | 230,000,000$ | 531,000,000$ | 472,000,000$ | 320,000,000$ | 308,000,000$ | 198,000,000$ | 163,000,000$ | 111,000,000$ | (33,000,000$) | 126,000,000$ | 138,000,000$ | 10,000,000$ | (44,330,000$) | 52,670,000$ | 89,340,000$ | (16,680,000$) | (62,974,000$) | (66,927,000$) | 7,300,000$ | 15,355,000$ | (6,831,000$) | (14,312,000$) | (18,952,000$) | (25,357,000$) | (64,671,000$) | 36,655,000$ | 12,422,000$ | 69,663,000$ | 67,621,000$ | 52,286,000$ | 28,218,000$ | 37,203,000$ | 53,028,000$ | 47,616,000$ | 33,471,000$ | 16,376,000$ | 49,962,000$ | 51,814,000$ | (19,083,000$) | 39,103,000$ | 55,813,237$ |
| Tax Expenses | | 215,000,000$ | 193,000,000$ | 212,000,000$ | 124,000,000$ | 123,000,000$ | 137,000,000$ | 137,000,000$ | 65,000,000$ | 172,000,000$ | 210,000,000$ | 122,000,000$ | 144,000,000$ | 69,000,000$ | 39,000,000$ | 46,000,000$ | 4,000,000$ | 31,000,000$ | 70,000,000$ | 44,000,000$ | 6,543,000$ | 37,635,000$ | 33,393,000$ | 4,429,000$ | (8,976,000$) | 79,155,000$ | (8,917,000$) | 3,491,000$ | (4,495,000$) | (4,234,000$) | (7,700,000$) | (12,438,000$) | 3,049,000$ | 8,989,000$ | 7,106,000$ | 21,145,000$ | 16,272,000$ | 13,374,000$ | 12,360,000$ | 6,956,000$ | 14,063,000$ | 1,976,000$ | 14,008,000$ | 14,655,000$ | 15,800,000$ | 18,062,000$ | 6,506,000$ | 8,775,000$ | 14,977,533$ |
| Net Income | | 421,000,000$ | 523,000,000$ | 494,000,000$ | 639,000,000$ | 397,000,000$ | 531,000,000$ | 344,000,000$ | 165,000,000$ | 359,000,000$ | 262,000,000$ | 201,000,000$ | 165,000,000$ | 129,000,000$ | 123,000,000$ | 65,000,000$ | (46,000,000$) | 95,000,000$ | 68,000,000$ | (34,000,000$) | (51,000,000$) | 15,000,000$ | 56,000,000$ | (21,000,000$) | (53,998,000$) | (146,082,000$) | 16,217,000$ | 11,864,000$ | (2,337,000$) | (10,078,000$) | (11,251,000$) | (12,919,000$) | (67,720,000$) | 27,666,000$ | 5,316,000$ | 48,518,000$ | 51,349,000$ | 38,912,000$ | 15,858,000$ | 30,247,000$ | 38,965,000$ | 45,640,000$ | 19,463,000$ | 1,721,000$ | 34,161,000$ | 33,752,000$ | (25,588,000$) | 30,328,000$ | 40,836,000$ |
| Profit Margin | | 5.68% | 7.70% | 8.32% | 10.55% | 7.47% | 10.47% | 7.94% | 3.74% | 9.14% | 7.31% | 6.31% | 5.50% | 4.80% | 4.74% | 2.89% | (2.16%) | 5.11% | 3.99% | (2.47%) | (3.84%) | 1.34% | 6.38% | (3.22%) | (8.01%) | (24.23%) | 2.97% | 2.50% | (.55%) | (2.84%) | (3.36%) | (4.03%) | (15.50%) | 7.46% | 1.68% | 17.71% | 20.04% | 16.86% | 7.94% | 19.19% | 21.56% | 27.06% | 12.61% | 1.16% | 21.17% | 22.82% | (19.41%) | 26.29% | 30.33% |
| TTM | | 7.93% | 8.52% | 9.21% | 9.20% | 7.51% | 7.89% | 6.95% | 6.53% | 7.20% | 6.07% | 5.39% | 4.57% | 2.80% | 2.68% | 2.29% | 1.17% | 1.25% | (.04%) | (.30%) | (.03%) | (.12%) | (5.88%) | (8.28%) | (7.49%) | (5.87%) | .87% | (.74%) | (2.54%) | (7.04%) | (4.39%) | (3.30%) | .99% | 10.91% | 13.37% | 16.10% | 16.15% | 16.13% | 18.50% | 20.31% | 16.23% | 15.97% | 14.57% | 7.48% | 13.06% | 14.97% | 14.80% | 26.86% | 24.87% |
| Earnings to Minority | | | | | | | | | | | | | | | | | (408,000$) | | | | (55,000$) | 893,000$ | 1,053,000$ | 1,109,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 5,841,000$ | (1,000$) | | 1,000$ | | | | | | | | | | | | | | 16,000$ | (14,000$) | 6,000$ | 64,000$ | 72,213$ |
| Earnings to Common Shareholders | | 421,000,000$ | 523,000,000$ | 494,000,000$ | 639,000,000$ | 397,000,000$ | 531,000,000$ | 344,000,000$ | 165,000,000$ | 359,000,000$ | 262,000,000$ | 201,000,000$ | 165,000,000$ | 129,000,000$ | 123,000,000$ | 65,000,000$ | (46,000,000$) | 95,000,000$ | 68,000,000$ | (34,000,000$) | (50,945,000$) | 14,107,000$ | 54,947,000$ | (22,109,000$) | (54,998,000$) | (147,082,000$) | 15,217,000$ | 6,023,000$ | (2,336,000$) | (10,078,000$) | (11,252,000$) | (12,919,000$) | (67,720,000$) | 27,666,000$ | 5,316,000$ | 48,518,000$ | 51,349,000$ | 38,912,000$ | 15,858,000$ | 30,247,000$ | 38,965,000$ | 45,640,000$ | 19,463,000$ | 1,721,000$ | 33,819,000$ | 33,655,000$ | (25,716,000$) | 30,325,000$ | 41,128,861$ |
| QoQ% | | (19.50%) | 5.87% | (22.69%) | 60.96% | (25.24%) | 54.36% | 108.49% | (54.04%) | 37.02% | 30.35% | 21.82% | 27.91% | 4.88% | 89.23% | 241.30% | (148.42%) | 39.71% | 300.00% | 33.26% | (461.13%) | (74.33%) | 348.53% | 59.80% | 62.61% | (1,066.56%) | 152.65% | 357.83% | 76.82% | 10.43% | 12.90% | 80.92% | (344.78%) | 420.43% | (89.04%) | (5.51%) | 31.96% | 145.38% | (47.57%) | (22.37%) | (14.63%) | 134.50% | 1,030.91% | (94.91%) | .49% | 230.87% | (184.80%) | (26.27%) | 41.93% |
| YoY% | | 6.05% | (1.51%) | 43.61% | 287.27% | 10.59% | 102.67% | 71.14% | .00% | 178.30% | 113.01% | 209.23% | 458.70% | 35.79% | 80.88% | 291.18% | 9.71% | 573.43% | 23.76% | (53.78%) | 7.37% | 109.59% | 261.09% | (467.08%) | (2,254.37%) | (1,359.44%) | 235.24% | 146.62% | 96.55% | (136.43%) | (311.66%) | (126.63%) | (231.88%) | (28.90%) | (66.48%) | 60.41% | 31.78% | (14.74%) | (18.52%) | 1,657.53% | 15.22% | 35.61% | 175.68% | (94.33%) | (17.77%) | 16.14% | (186.79%) | 73.48% | 36.23% |
| Earnings Per Share, Basic | | 8.30$ | 10.32$ | 9.74$ | 12.60$ | 7.83$ | 10.47$ | 6.79$ | 3.26$ | 7.18$ | 5.22$ | 4.00$ | 3.28$ | 2.56$ | 2.44$ | 1.29$ | (0.92$) | 1.92$ | 1.36$ | (0.68$) | (1.02$) | 0.28$ | 1.11$ | (0.44$) | (1.11$) | (2.96$) | 0.31$ | 0.13$ | (0.05$) | (0.23$) | (0.25$) | (0.29$) | (1.53$) | 0.63$ | 0.12$ | 1.10$ | 1.16$ | 0.88$ | 0.36$ | 0.68$ | 0.88$ | 1.03$ | 0.44$ | 0.04$ | 0.77$ | 0.76$ | (0.58$) | 0.69$ | 0.93$ |
| Earnings Per Share, Diluted | | 8.30$ | 10.32$ | 9.74$ | 12.60$ | 7.83$ | 10.47$ | 6.79$ | 3.25$ | 7.15$ | 5.12$ | 3.92$ | 3.22$ | 2.51$ | 2.44$ | 1.29$ | (0.92$) | 1.92$ | 1.36$ | (0.68$) | (1.02$) | 0.28$ | 1.11$ | (0.44$) | (1.11$) | (2.96$) | 0.31$ | 0.13$ | (0.05$) | (0.23$) | (0.25$) | (0.29$) | (1.53$) | 0.63$ | 0.12$ | 1.10$ | 1.16$ | 0.88$ | 0.36$ | 0.68$ | 0.88$ | 1.03$ | 0.44$ | 0.04$ | 0.77$ | 0.76$ | (0.58$) | 0.69$ | 0.93$ |
| Unlevered FCF Per Share, Basic | | 58.37$ | 57.54$ | 20.34$ | 57.68$ | 27.18$ | 33.51$ | 26.94$ | 34.52$ | 16.30$ | 25.88$ | 15.32$ | 28.44$ | 12.28$ | 16.04$ | (7.34$) | 11.08$ | 2.08$ | 2.29$ | (7.58$) | 3.39$ | 5.96$ | 12.08$ | (2.63$) | 0.85$ | 3.57$ | (0.22$) | 2.29$ | 0.15$ | 1.48$ | 2.75$ | (1.28$) | 0.24$ | 0.07$ | 2.39$ | 2.14$ | | | | | | | | | | | | | (1.00$) |
| Unlevered FCF Per Share, Diluted | | 58.37$ | 57.54$ | 20.34$ | 57.68$ | 27.18$ | 33.51$ | 26.94$ | 34.48$ | 16.23$ | 25.37$ | 15.03$ | 27.89$ | 12.04$ | 16.04$ | (7.34$) | 11.08$ | 2.08$ | 2.29$ | (7.58$) | 3.39$ | 5.96$ | 12.08$ | (2.63$) | 0.85$ | 3.57$ | (0.22$) | 2.29$ | 0.15$ | 1.48$ | 2.75$ | (1.28$) | 0.24$ | 0.07$ | 2.39$ | 2.14$ | | | | | | | | | | | | | (1.00$) |
| Average Shares, Basic | | 50,697,265 | 50,697,375 | 50,697,375 | 50,697,385 | 50,697,438 | 50,697,447 | 50,697,442 | 50,631,669 | 50,008,320 | 50,162,687 | 50,245,073 | 50,284,640 | 50,325,075 | 50,364,529 | 50,408,754 | 49,926,533 | 49,597,157 | 49,822,272 | 49,867,625 | 49,820,185 | 49,720,854 | 49,709,973 | 49,709,955 | 49,709,955 | 49,710,723 | 49,318,522 | 45,980,255 | 45,202,859 | 44,588,704 | 44,157,364 | 44,157,364 | 44,157,364 | 44,157,364 | 44,157,364 | 44,157,364 | 44,157,355 | 44,157,341 | 44,157,341 | 44,156,961 | 44,156,800 | 44,155,830 | 44,155,271 | 44,154,796 | 44,154,412 | 44,153,892 | 44,153,892 | 44,153,818 | 44,153,185 |
| Average Shares, Diluted | | 50,697,284 | 50,697,375 | 50,697,375 | 50,697,385 | 50,697,438 | 50,697,447 | 50,697,442 | 50,697,515 | 50,209,439 | 51,152,955 | 51,235,341 | 51,274,909 | 51,315,343 | 50,364,529 | 50,408,754 | 49,926,533 | 49,597,157 | 49,822,272 | 49,867,625 | 49,820,185 | 49,720,854 | 49,709,973 | 49,709,955 | 49,709,955 | 49,710,723 | 49,318,522 | 45,980,255 | 45,202,859 | 44,588,704 | 44,157,364 | 44,157,364 | 44,157,364 | 44,157,364 | 44,157,364 | 44,157,364 | 44,157,355 | 44,157,341 | 44,157,341 | 44,156,961 | 44,156,800 | 44,155,830 | 44,155,271 | 44,154,796 | 44,154,412 | 44,153,892 | 44,182,668 | 44,153,818 | 44,153,185 |
| EBIT | | 636,000,000$ | 716,000,000$ | 706,000,000$ | 763,000,000$ | 520,000,000$ | 668,000,000$ | 481,000,000$ | 230,000,000$ | 531,000,000$ | 472,000,000$ | 320,000,000$ | 308,000,000$ | 198,000,000$ | 163,000,000$ | 111,000,000$ | (33,000,000$) | 126,000,000$ | 138,000,000$ | 10,000,000$ | (44,330,000$) | 52,670,000$ | 89,340,000$ | (16,680,000$) | (62,974,000$) | (66,927,000$) | 7,300,000$ | 15,355,000$ | (6,831,000$) | (14,312,000$) | (18,952,000$) | (25,357,000$) | (64,671,000$) | 36,655,000$ | 12,422,000$ | 69,663,000$ | 67,621,000$ | 52,286,000$ | 28,218,000$ | 37,203,000$ | 53,028,000$ | 47,616,000$ | 33,471,000$ | 16,376,000$ | 49,962,000$ | 51,814,000$ | (19,083,000$) | 39,103,000$ | 55,813,237$ |
| EBITDA | | 845,000,000$ | 915,000,000$ | 878,000,000$ | 915,000,000$ | 677,000,000$ | 822,000,000$ | 635,000,000$ | 365,000,000$ | 666,000,000$ | 600,000,000$ | 446,000,000$ | 430,000,000$ | 295,000,000$ | 263,000,000$ | 195,000,000$ | 34,000,000$ | 178,000,000$ | 185,000,000$ | 48,000,000$ | (11,766,000$) | 80,904,000$ | 111,992,000$ | 4,870,000$ | (42,172,000$) | (47,384,000$) | 24,581,000$ | 31,049,000$ | 5,100,000$ | (3,017,000$) | (7,470,000$) | (14,273,000$) | (53,703,000$) | 47,525,000$ | 22,502,000$ | 78,666,000$ | 75,945,000$ | 59,806,000$ | 35,144,000$ | 43,455,000$ | 59,281,000$ | 53,602,000$ | 39,360,000$ | 21,457,000$ | 54,563,000$ | 56,577,000$ | (15,019,000$) | 42,622,000$ | 59,098,846$ |