| Prologis, Inc. (PLD) |
| 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 | | 2,213,881,000$ | 2,183,869,000$ | 2,139,665,000$ | 2,200,646,000$ | 2,036,389,000$ | 2,007,954,000$ | 1,956,621,000$ | 1,889,247,000$ | 1,914,664,000$ | 2,450,971,000$ | 1,768,587,000$ | 1,751,592,000$ | 1,750,892,000$ | 1,252,080,000$ | 1,219,128,000$ | 1,277,233,000$ | 1,183,049,000$ | 1,150,842,000$ | 1,148,316,000$ | 1,111,597,000$ | 1,082,773,000$ | 1,266,124,000$ | 978,241,000$ | 826,016,000$ | 942,181,000$ | 790,372,000$ | 772,052,000$ | 807,085,000$ | 682,432,000$ | 621,276,000$ | 693,656,000$ | 619,922,000$ | 602,874,000$ | 766,183,000$ | 629,155,000$ | | | | | | | | | | | | | |
| QoQ% | | 1.37% | 2.07% | (2.77%) | 8.07% | 1.42% | 2.62% | 3.57% | (1.33%) | (21.88%) | 38.58% | .97% | .04% | 39.84% | 2.70% | (4.55%) | 7.96% | 2.80% | .22% | 3.30% | 2.66% | (14.48%) | 29.43% | 18.43% | (12.33%) | 19.21% | 2.37% | (4.34%) | 18.27% | 9.84% | (10.44%) | 11.89% | 2.83% | (21.32%) | 21.78% | | | | | | | | | | | | | | |
| YoY% | | 8.72% | 8.76% | 9.36% | 16.48% | 6.36% | (18.08%) | 10.63% | 7.86% | 9.35% | 95.75% | 45.07% | 37.14% | 48.00% | 8.80% | 6.17% | 14.90% | 9.26% | (9.11%) | 17.39% | 34.57% | 14.92% | 60.19% | 26.71% | 2.35% | 38.06% | 27.22% | 11.30% | 30.19% | 13.20% | (18.91%) | 10.25% | | | | | | | | | | | | | | | | | |
| Cost Of Revenue | | 484,635,000$ | 487,963,000$ | 488,317,000$ | 438,468,000$ | 427,425,000$ | 445,235,000$ | 454,257,000$ | 408,225,000$ | 416,076,000$ | 387,938,000$ | 412,554,000$ | 374,892,000$ | 284,707,000$ | 270,465,000$ | 275,674,000$ | 261,692,000$ | 256,607,000$ | 245,133,000$ | 277,884,000$ | 246,846,000$ | 245,490,000$ | 232,109,000$ | 227,618,000$ | 184,196,000$ | 180,864,000$ | 181,138,000$ | 188,068,000$ | 177,194,000$ | 147,184,000$ | 133,329,000$ | 142,941,000$ | 140,338,000$ | 128,735,000$ | 147,794,000$ | 152,656,000$ | 141,050,000$ | 140,514,000$ | 140,725,000$ | 146,581,000$ | 150,983,000$ | 140,284,000$ | 125,820,000$ | 127,095,000$ | 107,872,000$ | 102,324,000$ | 109,576,000$ | 110,517,000$ | 104,936,000$ |
| Gross Profit | | 1,729,246,000$ | 1,695,906,000$ | 1,651,348,000$ | 1,762,178,000$ | 1,608,964,000$ | 1,562,719,000$ | 1,502,364,000$ | 1,481,022,000$ | 1,498,588,000$ | 2,063,033,000$ | 1,356,033,000$ | 1,376,700,000$ | 1,466,185,000$ | 981,615,000$ | 943,454,000$ | 1,015,541,000$ | 926,442,000$ | 905,709,000$ | 870,432,000$ | 864,751,000$ | 837,283,000$ | 1,034,015,000$ | 750,623,000$ | 641,820,000$ | 761,317,000$ | 609,234,000$ | 583,984,000$ | 629,891,000$ | 535,248,000$ | 487,947,000$ | 550,715,000$ | 479,584,000$ | 474,139,000$ | 618,389,000$ | 476,499,000$ | (141,050,000$) | (140,514,000$) | (140,725,000$) | (146,581,000$) | (150,983,000$) | (140,284,000$) | (125,820,000$) | (127,095,000$) | (107,872,000$) | (102,324,000$) | (109,576,000$) | (110,517,000$) | (104,936,000$) |
| Gross Margin | | 78.11% | 77.66% | 77.18% | 80.08% | 79.01% | 77.83% | 76.78% | 78.39% | 78.27% | 84.17% | 76.67% | 78.60% | 83.74% | 78.40% | 77.39% | 79.51% | 78.31% | 78.70% | 75.80% | 77.79% | 77.33% | 81.67% | 76.73% | 77.70% | 80.80% | 77.08% | 75.64% | 78.05% | 78.43% | 78.54% | 79.39% | 77.36% | 78.65% | 80.71% | 75.74% | | | | | | | | | | | | | |
| Operating Expenses | | 562,629,000$ | 564,586,000$ | 558,743,000$ | (3,681,262,000$) | 504,450,000$ | 527,215,000$ | 545,312,000$ | 646,171,000$ | 616,480,000$ | 651,243,000$ | 776,990,000$ | 563,251,000$ | 551,215,000$ | 448,298,000$ | (262,348,000$) | (192,732,000$) | 160,782,000$ | 204,843,000$ | 338,235,000$ | 382,371,000$ | 280,763,000$ | 422,028,000$ | 282,566,000$ | 82,180,000$ | 289,837,000$ | 167,178,000$ | 207,394,000$ | 566,005,000$ | 500,911,000$ | 433,982,000$ | 456,549,000$ | 461,505,000$ | 427,383,000$ | 490,911,000$ | 467,269,000$ | 455,907,000$ | 471,941,000$ | 459,807,000$ | 477,102,000$ | 537,650,000$ | 477,230,000$ | 423,056,000$ | 378,966,000$ | 375,909,000$ | 337,039,000$ | 364,815,000$ | 363,216,000$ | 365,285,000$ |
| Operating Income | | 940,261,000$ | 912,712,000$ | 878,413,000$ | 1,421,256,000$ | 1,250,971,000$ | 1,023,338,000$ | 720,355,000$ | 834,851,000$ | 882,108,000$ | 1,411,790,000$ | 579,043,000$ | 813,449,000$ | 914,970,000$ | 533,317,000$ | 1,205,802,000$ | 1,208,273,000$ | 765,660,000$ | 700,866,000$ | 532,197,000$ | 482,380,000$ | 556,520,000$ | 611,987,000$ | 468,057,000$ | 559,640,000$ | 471,480,000$ | 442,056,000$ | 376,590,000$ | 598,646,000$ | 375,579,000$ | 281,555,000$ | 432,218,000$ | 158,417,000$ | 175,491,000$ | 275,272,000$ | 161,886,000$ | 164,208,000$ | 232,624,000$ | 142,348,000$ | 129,198,000$ | 105,551,000$ | 103,392,000$ | 87,348,000$ | 83,881,000$ | 74,956,000$ | 78,112,000$ | 95,274,000$ | 71,466,000$ | 71,479,000$ |
| Operating Margin | | 42.47% | 41.79% | 41.05% | 64.58% | 61.43% | 50.96% | 36.82% | 44.19% | 46.07% | 57.60% | 32.74% | 46.44% | 52.26% | 42.59% | 98.91% | 94.60% | 64.72% | 60.90% | 46.35% | 43.40% | 51.40% | 48.34% | 47.85% | 67.75% | 50.04% | 55.93% | 48.78% | 74.17% | 55.04% | 45.32% | 62.31% | 25.55% | 29.11% | 35.93% | 25.73% | | | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | 208,267,000$ | 193,320,000$ | 174,450,000$ | 181,053,000$ | 149,818,000$ | 136,011,000$ | 120,796,000$ | 63,884,000$ | 60,293,000$ | 64,064,000$ | 62,897,000$ | 63,638,000$ | 68,412,000$ | 71,281,000$ | 76,856,000$ | 80,711,000$ | 81,298,000$ | 75,642,000$ | 60,080,000$ | 60,244,000$ | 59,122,000$ | 60,507,000$ | 62,380,000$ | 64,186,000$ | 56,314,000$ | 47,245,000$ | 62,030,000$ | 64,190,000$ | 75,354,000$ | 72,912,000$ | 70,569,000$ | 75,310,000$ | 76,455,000$ | 80,812,000$ | 82,665,000$ | 81,035,000$ | 68,902,000$ | 68,761,000$ | 74,092,000$ | 69,086,000$ | 80,184,000$ | 85,523,000$ | 87,831,000$ |
| Income Before Tax | | 875,795,000$ | 645,709,000$ | 682,903,000$ | 1,429,046,000$ | 1,067,665,000$ | 954,560,000$ | 663,607,000$ | 734,381,000$ | 840,384,000$ | 1,358,718,000$ | 530,700,000$ | 637,753,000$ | 1,107,843,000$ | 696,270,000$ | 1,248,944,000$ | 1,340,764,000$ | 857,166,000$ | 699,508,000$ | 425,410,000$ | 348,887,000$ | 344,675,000$ | 501,449,000$ | 552,077,000$ | 447,529,000$ | 504,099,000$ | 437,458,000$ | 387,277,000$ | 709,208,000$ | 389,476,000$ | 379,095,000$ | 408,511,000$ | 351,154,000$ | 931,364,000$ | 302,761,000$ | 230,289,000$ | 484,668,000$ | 323,161,000$ | 300,933,000$ | 238,342,000$ | 128,777,000$ | 321,514,000$ | 145,111,000$ | 353,203,000$ | 427,370,000$ | 123,863,000$ | 143,512,000$ | 18,883,000$ | 31,685,000$ |
| Tax Expenses | | 54,535,000$ | 23,405,000$ | 43,383,000$ | 86,870,000$ | 4,214,000$ | 43,059,000$ | 32,800,000$ | 58,497,000$ | 41,243,000$ | 79,227,000$ | 32,071,000$ | 17,687,000$ | 38,669,000$ | 49,834,000$ | 29,222,000$ | 39,911,000$ | 59,435,000$ | 49,195,000$ | 25,717,000$ | 40,880,000$ | 12,154,000$ | 46,511,000$ | 30,913,000$ | 21,287,000$ | 13,086,000$ | 26,632,000$ | 13,512,000$ | 18,718,000$ | 13,956,000$ | 14,104,000$ | 16,552,000$ | 12,281,000$ | 17,947,000$ | 14,781,000$ | 9,600,000$ | 17,966,000$ | 15,919,000$ | 5,142,000$ | 15,537,000$ | 2,020,000$ | 14,328,000$ | 4,851,000$ | 1,891,000$ | (354,000$) | (23,264,000$) | (8,918,000$) | 6,880,000$ | 22,199,000$ |
| Net Income | | 821,260,000$ | 622,304,000$ | 639,520,000$ | 1,342,176,000$ | 1,063,451,000$ | 911,501,000$ | 630,807,000$ | 675,884,000$ | 799,141,000$ | 1,279,491,000$ | 498,629,000$ | 620,066,000$ | 1,069,174,000$ | 646,436,000$ | 1,219,722,000$ | 1,300,853,000$ | 797,731,000$ | 650,313,000$ | 399,693,000$ | 308,007,000$ | 332,521,000$ | 454,938,000$ | 521,164,000$ | 426,242,000$ | 491,013,000$ | 410,826,000$ | 373,765,000$ | 690,490,000$ | 375,520,000$ | 364,991,000$ | 391,959,000$ | 338,873,000$ | 913,417,000$ | 287,980,000$ | 220,689,000$ | 466,702,000$ | 307,242,000$ | 295,791,000$ | 222,805,000$ | 126,757,000$ | 307,186,000$ | 140,260,000$ | 351,312,000$ | 427,724,000$ | 147,127,000$ | 152,430,000$ | 12,003,000$ | 68,269,000$ |
| Profit Margin | | 37.10% | 28.50% | 29.89% | 60.99% | 52.22% | 45.40% | 32.24% | 35.78% | 41.74% | 52.20% | 28.19% | 35.40% | 61.07% | 51.63% | 100.05% | 101.85% | 67.43% | 56.51% | 34.81% | 27.71% | 30.71% | 35.93% | 53.28% | 51.60% | 52.12% | 51.98% | 48.41% | 85.55% | 55.03% | 58.75% | 56.51% | 54.66% | 151.51% | 37.59% | 35.08% | | | | | | | | | | | | | |
| TTM | | 39.20% | 42.84% | 47.19% | 48.14% | 41.59% | 38.84% | 41.23% | 40.55% | 40.55% | 44.90% | 43.45% | 59.52% | 77.03% | 80.40% | 82.16% | 66.16% | 46.93% | 37.62% | 32.44% | 36.42% | 41.77% | 47.19% | 52.29% | 51.10% | 59.37% | 60.64% | 62.60% | 65.00% | 56.22% | 79.18% | 72.03% | 67.26% | | | | | | | | | | | | | | | | |
| Earnings to Minority | | 56,994,000$ | 51,075,000$ | 46,567,000$ | 63,323,000$ | 57,732,000$ | 50,153,000$ | 45,092,000$ | 44,948,000$ | 51,514,000$ | 63,463,000$ | 34,006,000$ | 32,852,000$ | 53,710,000$ | 35,043,000$ | 68,937,000$ | 52,191,000$ | 74,193,000$ | 50,137,000$ | 32,346,000$ | 26,113,000$ | 29,827,000$ | 48,765,000$ | 30,111,000$ | 39,251,000$ | 38,867,000$ | 25,550,000$ | 25,219,000$ | 92,430,000$ | 27,684,000$ | 28,904,000$ | 24,581,000$ | 37,987,000$ | 35,524,000$ | 19,363,000$ | 15,760,000$ | 24,505,000$ | 26,316,000$ | 18,712,000$ | 13,075,000$ | 6,762,000$ | 46,536,000$ | (1,658,000$) | 4,436,000$ | 17,437,000$ | 9,212,000$ | 71,250,000$ | 5,202,000$ | 13,179,000$ |
| Earnings to Common Shareholders | | 762,897,000$ | 569,724,000$ | 591,501,000$ | 1,277,379,000$ | 1,004,267,000$ | 859,845,000$ | 584,263,000$ | 629,476,000$ | 746,174,000$ | 1,214,553,000$ | 463,170,000$ | 585,754,000$ | 1,013,933,000$ | 609,855,000$ | 1,149,254,000$ | 1,247,124,000$ | 722,007,000$ | 598,625,000$ | 365,815,000$ | 280,470,000$ | 298,695,000$ | 404,539,000$ | 489,418,000$ | 385,480,000$ | 450,639,000$ | 383,784,000$ | 347,047,000$ | 596,568,000$ | 346,345,000$ | 334,611,000$ | 365,902,000$ | 295,515,000$ | 876,218,000$ | 266,943,000$ | 203,255,000$ | 440,539,000$ | 279,255,000$ | 275,383,000$ | 208,041,000$ | 118,363,000$ | 258,979,000$ | 140,240,000$ | 345,206,000$ | 408,609,000$ | 136,245,000$ | 72,715,000$ | 4,666,000$ | 59,057,000$ |
| QoQ% | | 33.91% | (3.68%) | (53.69%) | 27.20% | 16.80% | 47.17% | (7.18%) | (15.64%) | (38.56%) | 162.23% | (20.93%) | (42.23%) | 66.26% | (46.94%) | (7.85%) | 72.73% | 20.61% | 63.64% | 30.43% | (6.10%) | (26.16%) | (17.34%) | 26.96% | (14.46%) | 17.42% | 10.59% | (41.83%) | 72.25% | 3.51% | (8.55%) | 23.82% | (66.27%) | 228.24% | 31.33% | (53.86%) | 57.76% | 1.41% | 32.37% | 75.77% | (54.30%) | 84.67% | (59.38%) | (15.52%) | 199.91% | 87.37% | 1,458.40% | (92.10%) | 883.87% |
| YoY% | | (24.03%) | (33.74%) | 1.24% | 102.93% | 34.59% | (29.21%) | 26.14% | 7.46% | (26.41%) | 99.15% | (59.70%) | (53.03%) | 40.43% | 1.88% | 214.16% | 344.66% | 141.72% | 47.98% | (25.26%) | (27.24%) | (33.72%) | 5.41% | 41.02% | (35.38%) | 30.11% | 14.70% | (5.15%) | 101.87% | (60.47%) | 25.35% | 80.02% | (32.92%) | 213.77% | (3.07%) | (2.30%) | 272.19% | 7.83% | 96.37% | (39.73%) | (71.03%) | 90.08% | 92.86% | 7,298.33% | 591.89% | 1,908.40% | 4,893.34% | (98.24%) | 125.82% |
| Earnings Per Share, Basic | | 0.82$ | 0.61$ | 0.64$ | 1.38$ | 1.08$ | 0.93$ | 0.63$ | 0.68$ | 0.81$ | 1.31$ | 0.50$ | 0.64$ | 1.37$ | 0.82$ | 1.55$ | 1.69$ | 0.98$ | 0.81$ | 0.50$ | 0.38$ | 0.40$ | 0.55$ | 0.70$ | 0.61$ | 0.71$ | 0.61$ | 0.55$ | 0.95$ | 0.60$ | 0.63$ | 0.69$ | 0.56$ | 1.65$ | 0.50$ | 0.38$ | 0.83$ | 0.53$ | 0.52$ | 0.40$ | 0.23$ | 0.49$ | 0.27$ | 0.67$ | 0.82$ | 0.27$ | 0.15$ | 0.01$ | 0.12$ |
| Earnings Per Share, Diluted | | 0.80$ | 0.60$ | 0.62$ | 1.34$ | 1.05$ | 0.90$ | 0.61$ | 0.66$ | 0.78$ | 1.28$ | 0.49$ | 0.62$ | 1.32$ | 0.80$ | 1.50$ | 1.63$ | 0.94$ | 0.78$ | 0.48$ | 0.37$ | 0.39$ | 0.53$ | 0.68$ | 0.59$ | 0.69$ | 0.59$ | 0.53$ | 0.91$ | 0.58$ | 0.60$ | 0.66$ | 0.53$ | 1.58$ | 0.48$ | 0.37$ | 0.80$ | 0.51$ | 0.50$ | 0.38$ | 0.22$ | 0.49$ | 0.26$ | 0.65$ | 0.84$ | 0.26$ | 0.14$ | 0.01$ | 0.12$ |
| Unlevered FCF Per Share, Basic | | 1.56$ | 1.34$ | 1.25$ | 1.44$ | 1.55$ | 1.17$ | 1.14$ | 1.16$ | 2.13$ | 1.31$ | 1.21$ | 1.39$ | 1.62$ | 1.09$ | 1.14$ | 0.97$ | 1.10$ | 0.88$ | 1.11$ | 0.82$ | 1.32$ | 0.92$ | 0.97$ | 0.98$ | 1.02$ | 0.81$ | 0.79$ | 0.84$ | 0.87$ | | 0.66$ | 0.62$ | 1.16$ | | | | | | | | | | 0.16$ | 0.51$ | 0.29$ | 0.47$ | 0.14$ | 0.31$ |
| Unlevered FCF Per Share, Diluted | | 1.51$ | 1.30$ | 1.21$ | 1.40$ | 1.50$ | 1.14$ | 1.11$ | 1.13$ | 2.07$ | 1.28$ | 1.17$ | 1.35$ | 1.57$ | 1.05$ | 1.10$ | 0.94$ | 1.06$ | 0.85$ | 1.07$ | 0.79$ | 1.28$ | 0.88$ | 0.94$ | 0.94$ | 0.98$ | 0.78$ | 0.76$ | 0.81$ | 0.84$ | | 0.63$ | 0.59$ | 1.11$ | | | | | | | | | | 0.15$ | 0.52$ | 0.28$ | 0.45$ | 0.14$ | 0.31$ |
| Average Shares, Basic | | 928,851,000 | 928,476,000 | 927,338,000 | 926,663,000 | 926,427,000 | 926,276,000 | 925,322,000 | 924,930,000 | 924,395,000 | 924,191,000 | 923,888,000 | 920,976,000 | 740,719,000 | 740,637,000 | 740,368,000 | 739,825,000 | 739,439,000 | 739,190,000 | 738,998,000 | 738,834,000 | 738,194,000 | 737,992,000 | 698,272,000 | 631,444,000 | 630,929,000 | 630,271,000 | 629,676,000 | 630,124,000 | 574,520,000 | 532,639,000 | 532,185,000 | 531,551,000 | 531,288,000 | 530,040,000 | 528,721,000 | 528,077,000 | 527,288,000 | 524,842,000 | 524,205,000 | 523,938,000 | 523,528,000 | 523,476,000 | 514,022,000 | 501,232,000 | 499,292,000 | 499,112,000 | 498,696,000 | 498,815,000 |
| Average Shares, Diluted | | 956,603,000 | 955,882,000 | 956,080,000 | 953,435,000 | 953,813,000 | 953,200,000 | 953,912,000 | 951,926,000 | 951,908,000 | 951,706,000 | 951,624,000 | 948,469,000 | 766,372,000 | 766,074,000 | 765,517,000 | 764,493,000 | 764,945,000 | 764,652,000 | 764,958,000 | 763,224,000 | 764,619,000 | 765,830,000 | 723,983,000 | 654,547,000 | 655,259,000 | 655,447,000 | 654,359,000 | 654,671,000 | 597,647,000 | 554,515,000 | 554,123,000 | 552,913,000 | 554,163,000 | 552,114,000 | 550,010,000 | 550,514,000 | 547,200,000 | 545,388,000 | 543,562,000 | 544,041,000 | 532,073,000 | 530,640,000 | 529,022,000 | 488,484,000 | 516,088,000 | 516,619,000 | 504,373,000 | 499,459,000 |
| EBIT | | 875,795,000$ | 645,709,000$ | 682,903,000$ | 1,429,046,000$ | 1,067,665,000$ | 1,162,827,000$ | 856,927,000$ | 908,831,000$ | 1,021,437,000$ | 1,508,536,000$ | 666,711,000$ | 758,549,000$ | 1,171,727,000$ | 756,563,000$ | 1,313,008,000$ | 1,403,661,000$ | 920,804,000$ | 767,920,000$ | 496,691,000$ | 425,743,000$ | 425,386,000$ | 582,747,000$ | 627,719,000$ | 507,609,000$ | 564,343,000$ | 496,580,000$ | 447,784,000$ | 771,588,000$ | 453,662,000$ | 435,409,000$ | 455,756,000$ | 413,184,000$ | 995,554,000$ | 378,115,000$ | 303,201,000$ | 555,237,000$ | 398,471,000$ | 377,388,000$ | 319,154,000$ | 211,442,000$ | 402,549,000$ | 214,013,000$ | 421,964,000$ | 501,462,000$ | 192,949,000$ | 223,696,000$ | 104,406,000$ | 119,516,000$ |
| EBITDA | | 1,523,794,000$ | 1,302,930,000$ | 1,334,961,000$ | 2,085,490,000$ | 1,716,930,000$ | 1,800,132,000$ | 1,494,432,000$ | 1,547,177,000$ | 1,663,447,000$ | 2,110,704,000$ | 1,269,078,000$ | 1,370,916,000$ | 1,573,177,000$ | 1,158,876,000$ | 1,709,655,000$ | 1,800,486,000$ | 1,311,610,000$ | 1,160,656,000$ | 894,266,000$ | 842,809,000$ | 826,124,000$ | 980,942,000$ | 973,689,000$ | 796,849,000$ | 846,597,000$ | 780,956,000$ | 731,793,000$ | 1,058,346,000$ | 706,364,000$ | 639,082,000$ | 659,837,000$ | 635,685,000$ | 1,197,457,000$ | 606,260,000$ | 529,792,000$ | 780,973,000$ | 623,338,000$ | 607,770,000$ | 569,154,000$ | 484,348,000$ | 650,020,000$ | 404,201,000$ | 591,772,000$ | 672,864,000$ | 342,151,000$ | 385,273,000$ | 264,686,000$ | 287,438,000$ |