| BERKLEY W R CORP (WRB) |
| 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 | Q1-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-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 | 2015-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 |
| 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 | | 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 |
| Total Revenue | | 3,721,413,000$ | 3,768,236,000$ | 3,670,808,000$ | 3,547,399,000$ | 3,667,568,000$ | 3,400,379,000$ | 3,314,032,000$ | 3,256,773,000$ | 3,221,382,000$ | 3,030,638,000$ | 2,995,914,000$ | 2,895,004,000$ | | 2,724,400,000$ | 2,512,887,000$ | 2,915,409,000$ | 2,578,228,000$ | 2,424,283,000$ | 2,296,086,000$ | 2,156,869,000$ | 2,312,471,000$ | 2,039,819,000$ | 1,936,026,000$ | 1,810,610,000$ | 1,976,074,000$ | 1,965,716,000$ | 2,023,384,000$ | 1,937,022,000$ | 1,951,586,000$ | 1,937,902,000$ | 1,910,916,000$ | 1,891,247,000$ | 1,934,956,000$ | 2,031,342,000$ | 1,848,049,000$ | 1,870,418,000$ | 1,971,333,000$ | 2,019,415,000$ | 1,855,914,000$ | 1,807,211,000$ | 1,811,056,000$ | 71,192,000$ | 45,086,000$ | 1,744,679,000$ | 1,784,428,000$ | 1,840,605,000$ | 1,796,989,000$ | 1,706,906,000$ |
| QoQ% | | (1.24%) | 2.65% | 3.48% | (3.28%) | 7.86% | 2.61% | 1.76% | 1.10% | 6.29% | 1.16% | 3.49% | | | 8.42% | (13.81%) | 13.08% | 6.35% | 5.58% | 6.46% | (6.73%) | 13.37% | 5.36% | 6.93% | (8.37%) | .53% | (2.85%) | 4.46% | (.75%) | .71% | 1.41% | 1.04% | (2.26%) | (4.75%) | 9.92% | (1.20%) | (5.12%) | (2.38%) | 8.81% | 2.70% | (.21%) | 2,443.90% | 57.90% | (97.42%) | (2.23%) | (3.05%) | 2.43% | 5.28% | .60% |
| YoY% | | 1.47% | 10.82% | 10.77% | 8.92% | 13.85% | 12.20% | 10.62% | 12.50% | | 11.24% | 19.22% | (.70%) | | 12.38% | 9.44% | 35.17% | 11.49% | 18.85% | 18.60% | 19.12% | 17.02% | 3.77% | (4.32%) | (6.53%) | 1.26% | 1.44% | 5.89% | 2.42% | .86% | (4.60%) | 3.40% | 1.11% | (1.85%) | .59% | (.42%) | 3.50% | 8.85% | 2,736.58% | 4,016.39% | 3.58% | 1.49% | (96.13%) | (97.49%) | 2.21% | 5.17% | 12.64% | 14.39% | 13.28% |
| Cost Of Revenue | | 1,946,584,000$ | 1,968,857,000$ | 1,955,424,000$ | 1,900,792,000$ | 1,861,261,000$ | 1,825,960,000$ | 1,780,596,000$ | 1,663,778,000$ | 1,627,540,000$ | 1,636,193,000$ | 1,569,654,000$ | 1,538,755,000$ | | 1,564,578,000$ | 1,435,817,000$ | 1,339,252,000$ | 1,330,330,000$ | 1,298,392,000$ | 1,203,647,000$ | 1,121,592,000$ | 1,111,695,000$ | 1,114,632,000$ | 1,135,126,000$ | 1,107,253,000$ | 1,072,166,000$ | 1,041,471,000$ | 1,028,830,000$ | 988,650,000$ | 1,020,127,000$ | 1,017,720,000$ | 973,636,000$ | 963,219,000$ | 976,873,000$ | 1,081,174,000$ | 964,698,000$ | 979,603,000$ | 993,461,000$ | 965,856,000$ | 964,162,000$ | 922,321,000$ | 922,972,000$ | 926,355,000$ | 906,235,000$ | 900,708,000$ | 913,571,000$ | 887,123,000$ | 867,778,000$ | 822,095,000$ |
| Gross Profit | | 1,774,829,000$ | 1,799,379,000$ | 1,715,384,000$ | 1,646,607,000$ | 1,806,307,000$ | 1,574,419,000$ | 1,533,436,000$ | 1,592,995,000$ | 1,593,842,000$ | 1,394,445,000$ | 1,426,260,000$ | 1,356,249,000$ | | 1,159,822,000$ | 1,077,070,000$ | 1,576,157,000$ | 1,247,898,000$ | 1,125,891,000$ | 1,092,439,000$ | 1,035,277,000$ | 1,200,776,000$ | 925,187,000$ | 800,900,000$ | 703,357,000$ | 903,908,000$ | 924,245,000$ | 994,554,000$ | 948,372,000$ | 931,459,000$ | 920,182,000$ | 937,280,000$ | 928,028,000$ | 958,083,000$ | 950,168,000$ | 883,351,000$ | 890,815,000$ | 977,872,000$ | 1,053,559,000$ | 891,752,000$ | 884,890,000$ | 888,084,000$ | (855,163,000$) | (861,149,000$) | 843,971,000$ | 870,857,000$ | 953,482,000$ | 929,211,000$ | 884,811,000$ |
| Gross Margin | | 47.69% | 47.75% | 46.73% | 46.42% | 49.25% | 46.30% | 46.27% | 48.91% | 49.48% | 46.01% | 47.61% | 46.85% | | 42.57% | 42.86% | 54.06% | 48.40% | 46.44% | 47.58% | 48.00% | 51.93% | 45.36% | 41.37% | 38.85% | 45.74% | 47.02% | 49.15% | 48.96% | 47.73% | 47.48% | 49.05% | 49.07% | 49.51% | 46.78% | 47.80% | 47.63% | 49.61% | 52.17% | 48.05% | 48.96% | 49.04% | (1,201.21%) | (1,910.01%) | 48.37% | 48.80% | 51.80% | 51.71% | 51.84% |
| Operating Expenses | | 3,149,449,000$ | 3,120,126,000$ | 3,148,945,000$ | 3,008,793,000$ | 2,939,267,000$ | 2,925,930,000$ | 2,826,359,000$ | 2,682,702,000$ | 2,720,184,000$ | 2,610,689,000$ | 2,538,730,000$ | 2,518,933,000$ | | 2,438,135,000$ | 2,290,325,000$ | 2,182,976,000$ | 2,223,612,000$ | 2,092,002,000$ | 1,996,146,000$ | 1,860,801,000$ | 1,913,064,000$ | 1,833,405,000$ | 1,830,577,000$ | 1,817,078,000$ | 1,829,311,000$ | 1,762,734,000$ | 1,749,648,000$ | 1,707,583,000$ | 1,788,946,000$ | 1,728,679,000$ | 1,681,674,000$ | 1,680,257,000$ | 1,733,556,000$ | 1,805,229,000$ | 1,687,088,000$ | 1,686,121,000$ | 1,739,811,000$ | 1,688,112,000$ | 1,697,600,000$ | 1,632,535,000$ | 1,654,850,000$ | 1,632,037,000$ | 1,611,578,000$ | 1,575,962,000$ | 1,621,724,000$ | 1,562,152,000$ | 1,533,535,000$ | 1,459,321,000$ |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 31,627,000$ | 31,760,000$ | 31,777,000$ | 31,727,000$ | 31,751,000$ | 31,720,000$ | 31,708,000$ | 31,728,000$ | 31,879,000$ | 31,888,000$ | 31,856,000$ | 31,836,000$ | | 31,780,000$ | 31,723,000$ | 34,970,000$ | 37,334,000$ | 35,100,000$ | 38,096,000$ | 36,651,000$ | 35,663,000$ | 39,768,000$ | 38,373,000$ | 36,734,000$ | 33,496,000$ | 38,475,000$ | 40,718,000$ | 40,721,000$ | 40,577,000$ | 39,848,000$ | 39,705,000$ | 37,056,000$ | 36,878,000$ | 36,821,000$ | 36,799,000$ | 36,799,000$ | 36,877,000$ | 37,043,000$ | 34,752,000$ | 32,224,000$ | 31,736,000$ | 31,641,000$ | 33,031,000$ | 34,538,000$ | 34,604,000$ | 32,929,000$ | 30,311,000$ | 30,330,000$ |
| Income Before Tax | | 571,964,000$ | 648,110,000$ | 521,863,000$ | 538,606,000$ | 728,301,000$ | 474,449,000$ | 487,673,000$ | 574,071,000$ | 501,198,000$ | 419,949,000$ | 457,184,000$ | 376,071,000$ | | 286,265,000$ | 222,562,000$ | 732,433,000$ | 354,616,000$ | 332,281,000$ | 299,940,000$ | 296,068,000$ | 399,407,000$ | 206,414,000$ | 105,449,000$ | (6,468,000$) | 146,763,000$ | 202,982,000$ | 273,736,000$ | 229,439,000$ | 162,639,000$ | 209,223,000$ | 229,242,000$ | 210,990,000$ | 201,400,000$ | 226,113,000$ | 160,961,000$ | 184,297,000$ | 231,833,000$ | 331,615,000$ | 158,314,000$ | 174,676,000$ | 156,206,000$ | 228,920,000$ | 178,187,000$ | 168,717,000$ | 162,704,000$ | 278,453,000$ | 263,454,000$ | 247,585,000$ |
| Tax Expenses | | 117,213,000$ | 136,141,000$ | 121,155,000$ | 121,257,000$ | 152,958,000$ | 109,135,000$ | 115,788,000$ | 132,036,000$ | 102,235,000$ | 86,519,000$ | 101,460,000$ | 80,342,000$ | | 55,791,000$ | 43,095,000$ | 139,403,000$ | 60,313,000$ | 64,963,000$ | 62,262,000$ | 64,352,000$ | 86,917,000$ | 54,048,000$ | 33,793,000$ | (2,942,000$) | 26,970,000$ | 37,831,000$ | 56,309,000$ | 47,825,000$ | 26,367,000$ | 44,780,000$ | 48,464,000$ | 43,417,000$ | 45,128,000$ | 63,295,000$ | 51,388,000$ | 59,623,000$ | (302,593,000$) | 110,952,000$ | 49,408,000$ | 54,428,000$ | 46,328,000$ | 76,184,000$ | 55,138,000$ | 50,273,000$ | 51,753,000$ | 89,662,000$ | 83,277,000$ | 77,901,000$ |
| Net Income | | 454,751,000$ | 511,969,000$ | 400,708,000$ | 417,349,000$ | 575,343,000$ | 365,314,000$ | 371,885,000$ | 442,035,000$ | 398,963,000$ | 333,430,000$ | 355,724,000$ | 295,729,000$ | | 230,474,000$ | 179,467,000$ | 593,030,000$ | 294,303,000$ | 267,318,000$ | 237,678,000$ | 231,716,000$ | 312,490,000$ | 152,366,000$ | 71,656,000$ | (3,526,000$) | 119,793,000$ | 165,151,000$ | 217,427,000$ | 181,614,000$ | 136,272,000$ | 164,443,000$ | 180,778,000$ | 167,573,000$ | 156,272,000$ | 162,818,000$ | 109,573,000$ | 124,674,000$ | 153,669,000$ | 220,663,000$ | 108,906,000$ | 120,248,000$ | 109,878,000$ | 152,736,000$ | 123,049,000$ | 118,444,000$ | 110,951,000$ | 188,791,000$ | 180,177,000$ | 169,684,000$ |
| Profit Margin | | 12.22% | 13.59% | 10.92% | 11.77% | 15.69% | 10.74% | 11.22% | 13.57% | 12.39% | 11.00% | 11.87% | 10.22% | | 8.46% | 7.14% | 20.34% | 11.42% | 11.03% | 10.35% | 10.74% | 13.51% | 7.47% | 3.70% | (.20%) | 6.06% | 8.40% | 10.75% | 9.38% | 6.98% | 8.49% | 9.46% | 8.86% | 8.08% | 8.02% | 5.93% | 6.67% | 7.80% | 10.93% | 5.87% | 6.65% | 6.07% | 214.54% | 272.92% | 6.79% | 6.22% | 10.26% | 10.03% | 9.94% |
| TTM | | 12.14% | 13.00% | 12.31% | 12.42% | 12.87% | 11.96% | 12.06% | 12.24% | 11.40% | | | | | 12.09% | 12.79% | 13.63% | 10.90% | 11.42% | 10.61% | 9.10% | 6.58% | 4.38% | 4.59% | 6.42% | 8.66% | 8.89% | 8.91% | 8.57% | 8.44% | 8.72% | 8.59% | 7.74% | 7.20% | 7.13% | 7.89% | 7.88% | 7.89% | 7.47% | 8.87% | 13.55% | 13.73% | 13.86% | 10.00% | 8.35% | 9.11% | 9.57% | 9.12% | 8.45% |
| Earnings to Minority | | 5,240,000$ | 937,000$ | (580,000$) | (222,000$) | (758,000$) | (320,000$) | (24,000$) | (436,000$) | 1,624,000$ | (156,000$) | (584,000$) | 1,603,000$ | | 1,595,000$ | 145,000$ | 2,392,000$ | (127,000$) | 6,021,000$ | 440,000$ | 2,191,000$ | 340,000$ | 688,000$ | 396,000$ | 892,000$ | 487,000$ | (57,000$) | 718,000$ | 892,000$ | 3,915,000$ | 2,523,000$ | 703,000$ | 1,177,000$ | 1,683,000$ | 764,000$ | 569,000$ | 1,227,000$ | 880,000$ | 13,000$ | (61,000$) | 737,000$ | 133,000$ | 129,000$ | 14,000$ | 137,000$ | 240,000$ | 252,000$ | 216,000$ | 11,000$ |
| Earnings to Common Shareholders | | 449,511,000$ | 511,032,000$ | 401,288,000$ | 417,571,000$ | 576,101,000$ | 365,634,000$ | 371,909,000$ | 442,471,000$ | 397,339,000$ | 333,586,000$ | 356,308,000$ | 294,126,000$ | | 228,879,000$ | 179,322,000$ | 590,638,000$ | 294,430,000$ | 261,297,000$ | 237,238,000$ | 229,525,000$ | 312,150,000$ | 151,678,000$ | 71,260,000$ | (4,418,000$) | 119,306,000$ | 165,208,000$ | 216,709,000$ | 180,722,000$ | 132,357,000$ | 161,920,000$ | 180,075,000$ | 166,397,000$ | 154,589,000$ | 162,054,000$ | 109,004,000$ | 123,447,000$ | 152,790,000$ | 220,650,000$ | 108,966,000$ | 119,511,000$ | 109,745,000$ | 29,572,000$ | 4,728,000$ | 118,307,000$ | 110,711,000$ | 188,539,000$ | 179,961,000$ | 169,673,000$ |
| QoQ% | | (12.04%) | 27.35% | (3.90%) | (27.52%) | 57.56% | (1.69%) | (15.95%) | 11.36% | 19.11% | (6.38%) | 21.14% | | | 27.64% | (69.64%) | 100.60% | 12.68% | 10.14% | 3.36% | (26.47%) | 105.80% | 112.85% | 1,712.95% | (103.70%) | (27.78%) | (23.77%) | 19.91% | 36.54% | (18.26%) | (10.08%) | 8.22% | 7.64% | (4.61%) | 48.67% | (11.70%) | (19.21%) | (30.76%) | 102.49% | (8.82%) | 8.90% | 271.11% | 525.47% | (96.00%) | 6.86% | (41.28%) | 4.77% | 6.06% | 30.14% |
| YoY% | | (21.97%) | 39.77% | 7.90% | (5.63%) | 44.99% | 9.61% | 4.38% | 50.44% | | 45.75% | 98.70% | (50.20%) | | (12.41%) | (24.41%) | 157.33% | (5.68%) | 72.27% | 232.92% | 5,295.22% | 161.64% | (8.19%) | (67.12%) | (102.45%) | (9.86%) | 2.03% | 20.34% | 8.61% | (14.38%) | (.08%) | 65.20% | 34.79% | 1.18% | (26.56%) | .04% | 3.29% | 39.22% | 646.15% | 2,204.70% | 1.02% | (.87%) | (84.32%) | (97.37%) | (30.27%) | (15.09%) | 37.65% | 55.20% | 45.50% |
| Earnings Per Share, Basic | | 1.13$ | 1.29$ | 1.01$ | 1.05$ | 1.45$ | 0.92$ | 0.93$ | 1.10$ | 0.73$ | 0.83$ | 0.88$ | 1.07$ | | 0.83$ | 0.65$ | 2.13$ | (0.35$) | 0.94$ | 0.85$ | 0.83$ | (0.56$) | 0.82$ | 0.38$ | (0.02$) | (0.21$) | 0.87$ | 1.14$ | 0.95$ | (0.23$) | 0.85$ | 0.95$ | 0.88$ | (0.42$) | 1.29$ | 0.87$ | 1.01$ | 1.25$ | 1.80$ | 0.89$ | 0.97$ | 0.89$ | 0.24$ | 0.04$ | 0.94$ | 0.87$ | 1.48$ | 1.41$ | 1.31$ |
| Earnings Per Share, Diluted | | 1.13$ | 1.28$ | 1.00$ | 1.04$ | 1.43$ | 0.91$ | 0.92$ | 1.09$ | 0.73$ | 0.82$ | 0.87$ | 1.06$ | | 0.82$ | 0.64$ | 2.12$ | (0.35$) | 0.93$ | 0.85$ | 0.82$ | (0.55$) | 0.81$ | 0.38$ | (0.02$) | (0.21$) | 0.85$ | 1.12$ | 0.94$ | (0.23$) | 0.84$ | 0.94$ | 0.87$ | (0.40$) | 1.26$ | 0.85$ | 0.96$ | 1.19$ | 1.72$ | 0.85$ | 0.93$ | 0.85$ | 0.23$ | 0.04$ | 0.89$ | 0.83$ | 1.42$ | 1.35$ | 1.25$ |
| Unlevered FCF Per Share, Basic | | 2.51$ | 2.87$ | 1.77$ | 1.87$ | 2.04$ | 3.11$ | 2.20$ | 1.85$ | 1.29$ | 2.67$ | 1.74$ | 1.62$ | | 2.77$ | 1.91$ | 1.73$ | (0.79$) | 2.99$ | 1.39$ | 1.12$ | (0.86$) | 3.00$ | 2.30$ | 0.80$ | (0.51$) | 2.10$ | 1.66$ | 0.39$ | (0.46$) | 1.14$ | 0.65$ | (0.18$) | (0.40$) | 2.48$ | 0.58$ | 0.52$ | 0.89$ | 3.08$ | 1.49$ | 1.05$ | 1.93$ | 2.20$ | 2.07$ | 0.42$ | 1.17$ | 2.45$ | 0.77$ | 1.03$ |
| Unlevered FCF Per Share, Diluted | | 2.49$ | 2.85$ | 1.76$ | 1.86$ | 2.02$ | 3.09$ | 2.18$ | 1.84$ | 1.28$ | 2.65$ | 1.73$ | 1.61$ | | 2.75$ | 1.89$ | 1.71$ | (0.79$) | 2.96$ | 1.37$ | 1.11$ | (0.85$) | 2.97$ | 2.27$ | 0.80$ | (0.50$) | 2.07$ | 1.64$ | 0.39$ | (0.46$) | 1.13$ | 0.64$ | (0.18$) | (0.38$) | 2.42$ | 0.56$ | 0.49$ | 0.85$ | 2.94$ | 1.42$ | 1.00$ | 1.84$ | 2.10$ | 1.97$ | 0.40$ | 1.12$ | 2.35$ | 0.74$ | 0.98$ |
| Average Shares, Basic | | 396,707,000 | 397,220,000 | 397,016,000 | 396,929,000 | 398,008,000 | 398,338,000 | 400,273,000 | 402,317,000 | 540,940,000 | 403,787,000 | 406,296,000 | 274,977,000 | | 277,192,000 | 276,815,000 | 276,772,000 | -831,963,280 | 277,547,000 | 277,733,000 | 277,793,000 | -560,909,456 | 185,765,000 | 185,979,000 | 190,287,000 | -571,011,112 | 190,862,000 | 190,512,000 | 190,400,000 | -568,819,808 | 190,241,000 | 189,776,000 | 189,563,000 | -372,295,940 | 125,818,000 | 125,334,000 | 121,893,000 | 122,645,988 | 122,562,000 | 122,616,000 | 122,780,000 | 123,248,252 | 123,163,000 | 123,781,000 | 125,969,000 | 126,788,832 | 127,165,000 | 127,668,000 | 129,873,000 |
| Average Shares, Diluted | | 399,047,000 | 400,204,000 | 400,368,000 | 399,825,000 | 401,585,000 | 401,817,000 | 403,737,000 | 405,757,000 | 545,652,000 | 407,158,000 | 409,643,000 | 277,339,000 | | 279,642,000 | 279,525,000 | 279,157,000 | -839,898,004 | 280,113,000 | 280,659,000 | 280,245,000 | -564,733,420 | 187,717,000 | 187,862,000 | 190,287,000 | -578,542,916 | 193,589,000 | 193,059,000 | 192,669,000 | -576,769,420 | 192,842,000 | 192,509,000 | 192,188,000 | -385,223,892 | 128,944,000 | 128,601,000 | 128,453,000 | 128,551,352 | 128,556,000 | 128,575,000 | 128,529,000 | 129,336,464 | 128,947,000 | 129,988,000 | 132,484,000 | 132,873,420 | 133,001,000 | 133,304,000 | 135,429,000 |
| EBIT | | 603,591,000$ | 679,870,000$ | 553,640,000$ | 570,333,000$ | 760,052,000$ | 506,169,000$ | 519,381,000$ | 605,799,000$ | 533,077,000$ | 451,837,000$ | 489,040,000$ | 407,907,000$ | | 318,045,000$ | 254,285,000$ | 767,403,000$ | 391,950,000$ | 367,381,000$ | 338,036,000$ | 332,719,000$ | 435,070,000$ | 246,182,000$ | 143,822,000$ | 30,266,000$ | 180,259,000$ | 241,457,000$ | 314,454,000$ | 270,160,000$ | 203,216,000$ | 249,071,000$ | 268,947,000$ | 248,046,000$ | 238,278,000$ | 262,934,000$ | 197,760,000$ | 221,096,000$ | 268,710,000$ | 368,658,000$ | 193,066,000$ | 206,900,000$ | 187,942,000$ | 260,561,000$ | 211,218,000$ | 203,255,000$ | 197,308,000$ | 311,382,000$ | 293,765,000$ | 277,915,000$ |
| EBITDA | | 603,591,000$ | 679,870,000$ | 553,640,000$ | 570,333,000$ | 760,052,000$ | 506,169,000$ | 519,381,000$ | 605,799,000$ | 533,077,000$ | 448,231,000$ | 486,203,000$ | 417,644,000$ | | 326,844,000$ | 266,892,000$ | 792,034,000$ | 420,302,000$ | 398,114,000$ | 375,090,000$ | 366,262,000$ | 473,940,000$ | 278,312,000$ | 182,824,000$ | 55,329,000$ | 251,639,000$ | 232,175,000$ | 338,319,000$ | 297,584,000$ | 257,783,000$ | 269,240,000$ | 296,292,000$ | 277,073,000$ | 273,097,000$ | 296,392,000$ | 224,306,000$ | 239,229,000$ | 285,608,000$ | 390,938,000$ | 209,694,000$ | 237,145,000$ | 207,697,000$ | 283,678,000$ | 234,282,000$ | 222,458,000$ | 222,729,000$ | 323,965,000$ | 319,361,000$ | 303,151,000$ |