| EchoStar CORP (SATS) |
| 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 | | | 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 | | | 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 | | | 3,796,014,000$ | 3,614,258,000$ | 3,724,959,000$ | 3,869,758,000$ | 3,966,938,000$ | 3,890,984,000$ | 3,952,751,000$ | 4,014,843,000$ | 4,162,596,000$ | 4,108,874,000$ | 4,356,462,000$ | 4,387,666,000$ | 4,533,017,000$ | 4,581,914,000$ | 4,698,483,000$ | 4,820,832,000$ | 18,331,602,000$ | 504,660,000$ | 499,834,000$ | 482,582,000$ | 489,273,000$ | 473,502,000$ | 459,466,000$ | 465,666,000$ | 499,006,000$ | 472,262,000$ | 537,124,000$ | 531,082,000$ | 453,983,000$ | 532,953,000$ | 525,957,000$ | 501,792,000$ | 506,048,000$ | 481,233,000$ | 465,076,000$ | 433,151,000$ | 475,788,000$ | 460,046,000$ | 442,658,000$ | 431,974,000$ | 790,587,000$ | 760,879,000$ | 793,595,000$ | 798,653,000$ | 843,887,000$ | 895,840,000$ | 879,828,000$ |
| QoQ% | | | 5.03% | (2.97%) | (3.74%) | (2.45%) | 1.95% | (1.56%) | (1.55%) | (3.55%) | 1.31% | (5.68%) | (.71%) | (3.21%) | (1.07%) | (2.48%) | (2.54%) | (73.70%) | 3,532.47% | .97% | 3.58% | (1.37%) | 3.33% | 3.06% | (1.33%) | (6.68%) | 5.66% | (12.08%) | 1.14% | 16.98% | (14.82%) | 1.33% | 4.82% | (.84%) | 5.16% | 3.47% | 7.37% | (8.96%) | 3.42% | 3.93% | 2.47% | (45.36%) | 3.90% | (4.12%) | (.63%) | (5.36%) | (5.80%) | 1.82% | 6.51% |
| YoY% | | | (4.31%) | (7.11%) | (5.76%) | (3.61%) | (4.70%) | (5.30%) | (9.27%) | (8.50%) | (8.17%) | (10.32%) | (7.28%) | (8.99%) | (75.27%) | 807.92% | 840.01% | 898.97% | 3,646.70% | 6.58% | 8.79% | 3.63% | (1.95%) | .26% | (14.46%) | (12.32%) | 9.92% | (11.39%) | 2.12% | 5.84% | (10.29%) | 10.75% | 13.09% | 15.85% | 6.36% | 4.61% | 5.06% | .27% | (39.82%) | (39.54%) | (44.22%) | (45.91%) | (6.32%) | (15.07%) | (9.80%) | (3.31%) | 4.43% | 5.53% | 6.00% |
| Cost Of Revenue | | | 2,680,911,000$ | 2,761,887,000$ | 2,815,818,000$ | 2,871,706,000$ | 3,005,568,000$ | 2,931,173,000$ | 2,915,571,000$ | 2,920,265,000$ | 3,006,634,000$ | 2,980,999,000$ | 2,975,038,000$ | 2,982,660,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 98,000$ | 93,000$ | 89,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 193,022,000$ | 187,816,000$ | 200,195,000$ | 190,692,000$ | 191,889,000$ | 175,721,000$ | 196,991,000$ | 185,193,000$ | 174,311,000$ | 168,690,000$ | (582,766,000$) | 427,675,000$ | 456,388,000$ | 468,463,000$ | 503,051,000$ | 552,457,000$ | 541,645,000$ |
| Gross Profit | | | 1,115,103,000$ | 852,371,000$ | 909,141,000$ | 998,052,000$ | 961,370,000$ | 959,811,000$ | 1,037,180,000$ | 1,094,578,000$ | 1,155,962,000$ | 1,127,875,000$ | 1,381,424,000$ | 1,405,006,000$ | 4,533,017,000$ | 4,581,914,000$ | 4,698,483,000$ | 4,820,832,000$ | 18,331,602,000$ | 504,660,000$ | 499,834,000$ | 482,582,000$ | 489,175,000$ | 473,409,000$ | 459,377,000$ | 465,666,000$ | 499,006,000$ | 472,262,000$ | 537,124,000$ | 531,082,000$ | 453,983,000$ | 532,953,000$ | 332,935,000$ | 313,976,000$ | 305,853,000$ | 290,541,000$ | 273,187,000$ | 257,430,000$ | 278,797,000$ | 274,853,000$ | 268,347,000$ | 263,284,000$ | 1,373,353,000$ | 333,204,000$ | 337,207,000$ | 330,190,000$ | 340,836,000$ | 343,383,000$ | 338,183,000$ |
| Gross Margin | | | 29.38% | 23.58% | 24.41% | 25.79% | 24.24% | 24.67% | 26.24% | 27.26% | 27.77% | 27.45% | 31.71% | 32.02% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 99.98% | 99.98% | 99.98% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 63.30% | 62.57% | 60.44% | 60.37% | 58.74% | 59.43% | 58.60% | 59.75% | 60.62% | 60.95% | 173.71% | 43.79% | 42.49% | 41.34% | 40.39% | 38.33% | 38.44% |
| Operating Expenses | | | 1,894,834,000$ | 17,494,246,000$ | 1,122,549,000$ | 1,086,184,000$ | 1,024,060,000$ | 1,120,578,000$ | 1,102,549,000$ | 1,109,822,000$ | 2,008,088,000$ | 1,159,224,000$ | 1,129,195,000$ | 1,051,668,000$ | 4,105,503,000$ | 4,109,565,000$ | 3,959,948,000$ | 4,226,392,000$ | 15,090,565,000$ | 442,063,000$ | 434,526,000$ | 429,120,000$ | 459,067,000$ | 436,419,000$ | 424,605,000$ | 455,063,000$ | 475,409,000$ | 446,169,000$ | 541,785,000$ | 503,034,000$ | 504,759,000$ | 494,625,000$ | 299,958,000$ | 298,368,000$ | 263,501,000$ | 234,127,000$ | 227,297,000$ | 205,779,000$ | 200,397,000$ | 198,251,000$ | 192,916,000$ | 197,554,000$ | 1,281,480,000$ | 244,597,000$ | 242,859,000$ | 248,985,000$ | 257,313,000$ | 251,106,000$ | 245,713,000$ |
| Operating Income | | | (779,731,000$) | (16,641,875,000$) | (213,408,000$) | (88,132,000$) | (62,690,000$) | (160,767,000$) | (65,369,000$) | (15,244,000$) | (852,126,000$) | (31,349,000$) | 252,229,000$ | 353,338,000$ | 427,514,000$ | 472,349,000$ | 738,535,000$ | 594,440,000$ | 3,241,037,000$ | 62,597,000$ | 65,308,000$ | 53,462,000$ | 30,108,000$ | 36,990,000$ | 34,772,000$ | 10,603,000$ | 23,597,000$ | 26,093,000$ | (4,661,000$) | 28,048,000$ | (50,776,000$) | 38,328,000$ | 32,977,000$ | 15,608,000$ | 42,352,000$ | 56,414,000$ | 45,890,000$ | 51,651,000$ | 78,400,000$ | 76,602,000$ | 75,431,000$ | 65,730,000$ | 91,873,000$ | 88,607,000$ | 94,348,000$ | 81,205,000$ | 83,523,000$ | 92,277,000$ | 92,470,000$ |
| Operating Margin | | | (20.54%) | (460.45%) | (5.73%) | (2.28%) | (1.58%) | (4.13%) | (1.65%) | (.38%) | (20.47%) | (.76%) | 5.79% | 8.05% | 9.43% | 10.31% | 15.72% | 12.33% | 17.68% | 12.40% | 13.07% | 11.08% | 6.15% | 7.81% | 7.57% | 2.28% | 4.73% | 5.53% | (.87%) | 5.28% | (11.19%) | 7.19% | 6.27% | 3.11% | 8.37% | 11.72% | 9.87% | 11.92% | 16.48% | 16.65% | 17.04% | 15.22% | 11.62% | 11.65% | 11.89% | 10.17% | 9.90% | 10.30% | 10.51% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | 3,300,000$ | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | | | | | 12,650,000$ | 13,240,000$ | 13,286,000$ | 14,045,000$ | 13,845,000$ | 14,307,000$ | 14,973,000$ | 15,664,000$ | 16,313,000$ | 28,868,000$ | 34,667,000$ | 35,469,000$ | 37,967,000$ | 38,258,000$ | 36,233,000$ | 94,203,000$ | 49,865,000$ | 53,749,000$ | 53,199,000$ | 55,250,000$ | 54,878,000$ | 61,534,000$ | 62,751,000$ | 27,891,000$ | 55,646,000$ | 55,456,000$ | 45,396,000$ | 43,105,000$ | 37,316,000$ | 19,889,000$ | 23,171,000$ | 25,859,000$ | 28,870,000$ | 31,958,000$ | 35,308,000$ | 38,930,000$ | 41,688,000$ | 44,687,000$ |
| Income Before Tax | | | (1,297,105,000$) | (16,936,807,000$) | (392,134,000$) | (267,268,000$) | 437,797,000$ | (178,963,000$) | (224,104,000$) | (110,300,000$) | (2,439,195,000$) | (178,176,000$) | 318,957,000$ | 366,730,000$ | 3,164,967,000$ | 32,745,000$ | 15,863,000$ | 121,727,000$ | 3,144,021,000$ | 49,965,000$ | 56,167,000$ | 99,719,000$ | 15,163,000$ | 26,223,000$ | (3,992,000$) | (65,229,000$) | (48,391,000$) | (18,098,000$) | (25,336,000$) | (1,341,000$) | (224,036,000$) | 29,338,000$ | 95,486,000$ | (26,574,000$) | (114,494,000$) | 41,937,000$ | 9,594,000$ | 30,763,000$ | 42,819,000$ | 50,305,000$ | 67,945,000$ | 55,557,000$ | (13,483,000$) | 56,935,000$ | 49,876,000$ | 45,999,000$ | 50,076,000$ | 64,545,000$ | 48,525,000$ |
| Tax Expenses | | | (81,639,000$) | (4,155,459,000$) | (85,290,000$) | (63,987,000$) | 102,678,000$ | (35,162,000$) | (16,646,000$) | (1,925,000$) | (417,571,000$) | (59,439,000$) | 86,265,000$ | 93,885,000$ | 747,043,000$ | 13,195,000$ | 5,390,000$ | 32,782,000$ | 765,390,000$ | 19,748,000$ | 21,152,000$ | 22,147,000$ | 17,760,000$ | 2,950,000$ | 10,851,000$ | (7,492,000$) | 7,881,000$ | 5,016,000$ | 4,692,000$ | 2,898,000$ | (1,699,000$) | 7,963,000$ | 17,802,000$ | (5,403,000$) | (164,180,000$) | 6,082,000$ | 3,003,000$ | (12,000$) | (23,200,000$) | 17,394,000$ | 23,692,000$ | 20,172,000$ | (14,606,000$) | 28,577,000$ | 18,863,000$ | 18,401,000$ | 2,608,000$ | 6,108,000$ | 18,911,000$ |
| Net Income | | | (1,215,466,000$) | (12,781,348,000$) | (306,844,000$) | (203,281,000$) | 335,119,000$ | (143,801,000$) | (207,458,000$) | (108,375,000$) | (2,021,624,000$) | (118,737,000$) | 232,692,000$ | 272,845,000$ | 1,001,446,000$ | 448,110,000$ | 550,094,000$ | 537,242,000$ | 2,378,631,000$ | 30,217,000$ | 35,015,000$ | 77,572,000$ | (2,597,000$) | 23,273,000$ | (14,843,000$) | (57,737,000$) | (63,094,000$) | (21,106,000$) | (5,060,000$) | 15,008,000$ | (111,648,000$) | 16,502,000$ | 77,684,000$ | (21,171,000$) | 313,814,000$ | 35,201,000$ | 7,122,000$ | 37,352,000$ | 38,930,000$ | 37,410,000$ | 55,909,000$ | 48,443,000$ | 62,402,000$ | 28,358,000$ | 31,013,000$ | 27,598,000$ | 47,468,000$ | 58,437,000$ | 29,614,000$ |
| Profit Margin | | | (32.02%) | (353.64%) | (8.24%) | (5.25%) | 8.45% | (3.70%) | (5.25%) | (2.70%) | (48.57%) | (2.89%) | 5.34% | 6.22% | 22.09% | 9.78% | 11.71% | 11.14% | 12.98% | 5.99% | 7.01% | 16.07% | (.53%) | 4.92% | (3.23%) | (12.40%) | (12.64%) | (4.47%) | (.94%) | 2.83% | (24.59%) | 3.10% | 14.77% | (4.22%) | 62.01% | 7.32% | 1.53% | 8.62% | 8.18% | 8.13% | 12.63% | 11.21% | 7.89% | 3.73% | 3.91% | 3.46% | 5.63% | 6.52% | 3.37% |
| TTM | | | (96.68%) | (85.37%) | (2.06%) | (1.40%) | (.79%) | (15.49%) | (15.13%) | (12.11%) | (9.61%) | 7.99% | 10.95% | 12.49% | 13.61% | 12.07% | 12.33% | 12.34% | 12.72% | 7.09% | 6.85% | 4.38% | (2.75%) | (5.92%) | (8.27%) | (7.45%) | (3.64%) | (6.16%) | (4.15%) | (.12%) | (1.92%) | 18.72% | 20.13% | 17.14% | 20.87% | 6.39% | 6.59% | 9.36% | 9.98% | 9.61% | 8.04% | 6.13% | 4.75% | 4.21% | 4.94% | 4.77% | 4.28% | 3.08% | 1.52% |
| Earnings to Minority | | | (8,283,000$) | (152,000$) | (712,000$) | (612,000$) | (114,000$) | (1,989,000$) | (1,867,000$) | (999,000$) | 8,258,000$ | 19,634,000$ | 20,030,000$ | 19,311,000$ | 17,182,000$ | 14,502,000$ | 13,780,000$ | 13,708,000$ | 41,569,000$ | (3,192,000$) | (2,280,000$) | (947,000$) | (2,714,000$) | (2,167,000$) | (3,431,000$) | (3,442,000$) | (9,976,000$) | (2,797,000$) | 632,000$ | 806,000$ | 550,000$ | 450,000$ | 462,000$ | 380,000$ | 577,000$ | 532,000$ | 182,000$ | (1,572,000$) | 708,000$ | 766,000$ | (224,000$) | (2,231,000$) | (3,894,000$) | (1,744,000$) | (2,887,000$) | (5,804,000$) | (7,298,000$) | (5,618,000$) | (4,180,000$) |
| Earnings to Common Shareholders | | | (1,207,183,000$) | (12,781,196,000$) | (306,132,000$) | (202,669,000$) | 335,233,000$ | (141,812,000$) | (205,591,000$) | (107,376,000$) | (2,029,882,000$) | (138,371,000$) | 212,662,000$ | 253,534,000$ | 984,264,000$ | 433,608,000$ | 536,314,000$ | 523,534,000$ | 2,337,062,000$ | 33,409,000$ | 37,295,000$ | 78,519,000$ | 117,000$ | 25,440,000$ | (11,412,000$) | (54,295,000$) | (53,118,000$) | (18,309,000$) | (5,692,000$) | 14,202,000$ | (112,198,000$) | 16,052,000$ | 77,222,000$ | (21,551,000$) | 313,237,000$ | 34,669,000$ | 6,940,000$ | 38,924,000$ | 38,222,000$ | 36,644,000$ | 56,133,000$ | 50,674,000$ | 66,296,000$ | 30,102,000$ | 33,900,000$ | 33,402,000$ | 54,766,000$ | 64,055,000$ | 33,794,000$ |
| QoQ% | | | 90.56% | (4,075.06%) | (51.05%) | (160.46%) | 336.39% | 31.02% | (91.47%) | 94.71% | (1,366.99%) | (165.07%) | (16.12%) | (74.24%) | 126.99% | (19.15%) | 2.44% | (77.60%) | 6,895.31% | (10.42%) | (52.50%) | 67,010.26% | (99.54%) | 322.92% | 78.98% | (2.22%) | (190.12%) | (221.66%) | (140.08%) | 112.66% | (798.97%) | (79.21%) | 458.32% | (106.88%) | 803.51% | 399.55% | (82.17%) | 1.84% | 4.31% | (34.72%) | 10.77% | (23.56%) | 120.24% | (11.20%) | 1.49% | (39.01%) | (14.50%) | 89.55% | 167.08% |
| YoY% | | | (460.10%) | (8,912.78%) | (48.90%) | (88.75%) | 116.52% | (2.49%) | (196.68%) | (142.35%) | (306.23%) | (131.91%) | (60.35%) | (51.57%) | (57.89%) | 1,197.88% | 1,338.03% | 566.76% | 1,997,388.89% | 31.33% | 426.81% | 244.62% | 100.22% | 238.95% | (100.49%) | (482.31%) | 52.66% | (214.06%) | (107.37%) | 165.90% | (135.82%) | (53.70%) | 1,012.71% | (155.37%) | 719.52% | (5.39%) | (87.64%) | (23.19%) | (42.35%) | 21.73% | 65.58% | 51.71% | 21.05% | (53.01%) | .31% | 163.99% | 1,115.40% | 1,382.76% | 446.29% |
| Earnings Per Share, Basic | | | (1.05$) | (44,371.30$) | (1,064.79$) | (707.36$) | 0.31$ | (521.87$) | (756.98$) | (395.46$) | (1.88$) | (510.13$) | 785.26$ | 939.60$ | 1.19$ | 5.22$ | 6.36$ | 6.10$ | 2.82$ | 0.38$ | 0.41$ | 0.84$ | 0.00$ | 0.26$ | (0.12$) | (0.56$) | (0.56$) | (0.19$) | (0.06$) | 0.15$ | (1.16$) | 0.17$ | 0.80$ | (0.22$) | 3.27$ | 0.36$ | 0.07$ | 0.41$ | 0.41$ | 0.39$ | 0.60$ | 0.54$ | 0.71$ | 0.33$ | 0.37$ | 0.36$ | 0.60$ | 0.70$ | 0.37$ |
| Earnings Per Share, Diluted | | | (1.05$) | (44,371.30$) | (1,064.79$) | (707.36$) | 0.31$ | (521.87$) | (756.98$) | (395.46$) | (1.88$) | (510.13$) | 689.62$ | 824.74$ | 1.01$ | 5.22$ | 6.36$ | 6.10$ | 2.39$ | 0.38$ | 0.41$ | 0.84$ | 0.00$ | 0.26$ | (0.12$) | (0.56$) | (0.56$) | (0.19$) | (0.06$) | 0.15$ | (1.17$) | 0.17$ | 0.80$ | (0.22$) | 3.22$ | 0.36$ | 0.07$ | 0.41$ | 0.40$ | 0.39$ | 0.60$ | 0.54$ | 0.71$ | 0.32$ | 0.36$ | 0.36$ | 0.59$ | 0.69$ | 0.36$ |
| Unlevered FCF Per Share, Basic | | | (0.51$) | (501.13$) | (993.59$) | (180.35$) | (0.27$) | (211.69$) | 487.55$ | (251.74$) | (0.14$) | (1,292.13$) | (684.51$) | 87.71$ | 0.58$ | 0.36$ | 0.85$ | (0.09$) | 3.58$ | 0.34$ | 1.20$ | (0.66$) | 0.56$ | 0.22$ | 0.83$ | (0.34$) | 0.20$ | 0.58$ | 1.01$ | 0.67$ | 0.52$ | 0.24$ | 1.03$ | 0.07$ | (0.27$) | 0.18$ | 1.19$ | 0.41$ | 0.42$ | 0.66$ | 0.23$ | (0.45$) | | | | | | | |
| Unlevered FCF Per Share, Diluted | | | (0.51$) | (501.13$) | (993.59$) | (180.35$) | (0.27$) | (211.69$) | 487.55$ | (251.74$) | (0.14$) | (1,292.13$) | (601.14$) | 76.99$ | 0.49$ | 0.36$ | 0.85$ | (0.09$) | 3.02$ | 0.34$ | 1.20$ | (0.66$) | 0.56$ | 0.22$ | 0.83$ | (0.34$) | 0.20$ | 0.58$ | 1.01$ | 0.67$ | 0.53$ | 0.24$ | 1.02$ | 0.07$ | (0.26$) | 0.17$ | 1.17$ | 0.41$ | 0.42$ | 0.66$ | 0.22$ | (0.45$) | | | | | | | |
| Average Shares, Basic | | | 1,149,493,931 | 288,051 | 287,505 | 286,513 | 1,095,501,153 | 271,736 | 271,592 | 271,519 | 1,082,556,104 | 271,245 | 270,818 | 269,833 | 827,105,000 | 83,140,000 | 84,317,000 | 85,846,000 | 827,451,000 | 88,457,000 | 90,689,000 | 93,871,000 | 97,986,000 | 98,004,000 | 97,879,000 | 97,811,000 | 95,386,000 | 97,455,000 | 96,415,000 | 95,386,000 | 96,855,000 | 96,166,000 | 96,091,000 | 95,888,000 | 95,762,000 | 95,656,000 | 95,537,000 | 94,745,000 | 94,200,000 | 93,898,000 | 93,751,000 | 93,331,000 | 92,836,000 | 92,500,000 | 92,283,000 | 91,969,000 | 91,616,000 | 91,358,000 | 91,097,000 |
| Average Shares, Diluted | | | 1,149,493,931 | 288,051 | 287,505 | 286,513 | 1,095,501,153 | 271,736 | 271,592 | 271,519 | 1,082,480,970 | 271,245 | 308,375 | 307,410 | 977,596,000 | 83,140,000 | 84,317,000 | 85,879,000 | 979,366,000 | 88,512,000 | 90,714,000 | 93,896,000 | 97,986,000 | 98,004,000 | 97,879,000 | 97,811,000 | 95,386,000 | 97,455,000 | 96,415,000 | 95,677,000 | 96,000,000 | 96,166,000 | 96,946,000 | 95,888,000 | 97,396,000 | 96,890,000 | 96,785,000 | 95,893,000 | 95,057,000 | 94,401,000 | 94,330,000 | 93,852,000 | 93,500,000 | 93,493,000 | 93,514,000 | 93,357,000 | 92,443,000 | 92,971,000 | 92,714,000 |
| EBIT | | | (1,297,105,000$) | (16,936,807,000$) | (392,134,000$) | (267,268,000$) | 437,797,000$ | (178,963,000$) | (224,104,000$) | (110,300,000$) | (2,439,195,000$) | (165,526,000$) | 332,197,000$ | 380,016,000$ | 3,179,012,000$ | 46,590,000$ | 30,170,000$ | 136,700,000$ | 3,159,685,000$ | 66,278,000$ | 85,035,000$ | 134,386,000$ | 50,632,000$ | 64,190,000$ | 34,266,000$ | (28,996,000$) | 45,812,000$ | 31,767,000$ | 28,413,000$ | 51,858,000$ | (168,786,000$) | 84,216,000$ | 157,020,000$ | 36,177,000$ | (86,603,000$) | 97,583,000$ | 65,050,000$ | 76,159,000$ | 85,924,000$ | 87,621,000$ | 87,834,000$ | 78,728,000$ | 12,376,000$ | 85,805,000$ | 81,834,000$ | 81,307,000$ | 89,006,000$ | 106,233,000$ | 93,212,000$ |
| EBITDA | | | (1,084,235,000$) | (16,545,516,000$) | 100,921,000$ | 221,065,000$ | 897,631,000$ | 298,471,000$ | 283,421,000$ | 375,100,000$ | (1,956,870,000$) | 231,685,000$ | 702,830,000$ | 727,770,000$ | 4,006,683,000$ | 156,823,000$ | 146,725,000$ | 257,136,000$ | 3,282,150,000$ | 186,874,000$ | 204,017,000$ | 263,672,000$ | 183,566,000$ | 194,012,000$ | 164,153,000$ | 103,372,000$ | 174,958,000$ | 154,141,000$ | 148,679,000$ | 170,836,000$ | (50,407,000$) | 199,541,000$ | 305,469,000$ | 181,731,000$ | (80,880,000$) | 232,405,000$ | 195,084,000$ | 191,242,000$ | 194,085,000$ | 196,170,000$ | 193,951,000$ | 188,805,000$ | 74,648,000$ | 218,697,000$ | 214,304,000$ | 214,492,000$ | 229,515,000$ | 248,527,000$ | 233,859,000$ |