| Blackstone Real Estate Income Trust, Inc. (BSTT) |
| 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-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 | | | | | | | | | | |
| 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 | | | | | | | | | | |
| Close Price of Common Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Market Cap of Common Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | | 3,521,034,000 | 3,511,880,000 | 3,553,471,000 | 3,599,113,000 | 3,690,359,000 | 3,721,918,000 | 3,792,732,000 | 3,958,753,000 | 4,107,332,000 | 4,266,174,000 | 4,491,656,000 | 4,648,205,000 | 4,486,178,000 | 4,523,330,000 | 4,438,587,000 | 4,181,578,000 | 3,689,353,000 | 3,065,421,000 | 2,479,803,000 | 2,020,340,000 | 1,800,017,000 | 1,676,046,000 | 1,600,140,000 | 1,535,245,000 | 1,129,516,000 | 905,131,000 | 694,533,000 | 516,036,000 | 438,938,000 | 367,751,000 | 297,018,000 | 227,489,000 | 170,384,000 | 125,491,000 | 88,930,000 | 47,749,631 | 20,000 | | 20,000 | 20,000 | | | | | | | | |
| QoQ% | | .26% | (1.17%) | (1.27%) | (2.47%) | (.85%) | (1.87%) | (4.19%) | (3.62%) | (3.72%) | (5.02%) | (3.37%) | 3.61% | (.82%) | 1.91% | 6.15% | 13.34% | 20.35% | 23.62% | 22.74% | 12.24% | 7.40% | 4.74% | 4.23% | 35.92% | 24.79% | 30.32% | 34.59% | 17.57% | 19.36% | 23.81% | 30.56% | 33.52% | 35.77% | 41.11% | 86.24% | 238,648.16% | .00% | (100.00%) | .00% | | | | | | | | | |
| YoY% | | (4.59%) | (5.64%) | (6.31%) | (9.09%) | (10.15%) | (12.76%) | (15.56%) | (14.83%) | (8.45%) | (5.69%) | 1.20% | 11.16% | 21.60% | 47.56% | 78.99% | 106.97% | 104.96% | 82.90% | 54.97% | 31.60% | 59.36% | 85.17% | 130.39% | 197.51% | 157.33% | 146.13% | 133.84% | 126.84% | 157.62% | 193.05% | 233.99% | 376.42% | 851,820.00% | .00% | 444,550.00% | 238,648.16% | | | | | | | | | | | | |
| Price to Sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Price to Earnings | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Price to Book | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Revenue | | 1,965,275,000$ | 1,943,444,000$ | 1,998,381,000$ | 2,055,172,000$ | 2,088,907,000$ | 2,094,666,000$ | 2,158,547,000$ | 2,188,914,000$ | 2,186,177,000$ | 2,187,233,000$ | 2,273,055,000$ | 2,287,940,000$ | 2,275,402,000$ | 2,128,910,000$ | 1,723,001,000$ | 1,519,065,000$ | 1,173,724,000$ | 979,309,000$ | 810,183,000$ | 733,455,000$ | 648,648,000$ | 635,371,000$ | 592,747,000$ | 674,882,000$ | 596,840,000$ | 438,033,000$ | 354,308,000$ | 297,091,000$ | 261,186,000$ | 200,162,000$ | 152,226,000$ | 109,684,000$ | 78,245,000$ | 48,904,000$ | 28,339,000$ | 2,444,000$ | | | | | | | | | | | | |
| QoQ% | | 1.12% | (2.75%) | (2.76%) | (1.62%) | (.28%) | (2.96%) | (1.39%) | .13% | (.05%) | (3.78%) | (.65%) | .55% | 6.88% | 23.56% | 13.43% | 29.42% | 19.85% | 20.88% | 10.46% | 13.07% | 2.09% | 7.19% | (12.17%) | 13.08% | 36.26% | 23.63% | 19.26% | 13.75% | 30.49% | 31.49% | 38.79% | 40.18% | 60.00% | 72.57% | 1,059.53% | | | | | | | | | | | | | |
| YoY% | | (5.92%) | (7.22%) | (7.42%) | (6.11%) | (4.45%) | (4.23%) | (5.04%) | (4.33%) | (3.92%) | 2.74% | 31.92% | 50.62% | 93.86% | 117.39% | 112.67% | 107.11% | 80.95% | 54.13% | 36.68% | 8.68% | 8.68% | 45.05% | 67.30% | 127.16% | 128.51% | 118.84% | 132.75% | 170.86% | 233.81% | 309.30% | 437.16% | 4,387.89% | | | | | | | | | | | | | | | | |
| TTM | | 7,962,272,000$ | 8,085,904,000$ | 8,237,126,000$ | 8,397,292,000$ | 8,531,034,000$ | 8,628,304,000$ | 8,720,871,000$ | 8,835,379,000$ | 8,934,405,000$ | 9,023,630,000$ | 8,965,307,000$ | 8,415,253,000$ | 7,646,378,000$ | 6,544,700,000$ | 5,395,099,000$ | 4,482,281,000$ | 3,696,671,000$ | 3,171,595,000$ | 2,827,657,000$ | 2,610,221,000$ | 2,551,648,000$ | 2,499,840,000$ | 2,302,502,000$ | 2,064,063,000$ | 1,686,272,000$ | 1,350,618,000$ | 1,112,747,000$ | 910,665,000$ | 723,258,000$ | 540,317,000$ | 389,059,000$ | 265,172,000$ | 157,932,000$ | | | | | | | | | | | | | | | |
| TTM_QoQ% | | (1.53%) | (1.84%) | (1.91%) | (1.57%) | (1.13%) | (1.06%) | (1.30%) | (1.11%) | (.99%) | .65% | 6.54% | 10.06% | 16.83% | 21.31% | 20.37% | 21.25% | 16.56% | 12.16% | 8.33% | 2.30% | 2.07% | 8.57% | 11.55% | 22.40% | 24.85% | 21.38% | 22.19% | 25.91% | 33.86% | 38.88% | 46.72% | 67.90% | | | | | | | | | | | | | | | | |
| TTM_YoY% | | (6.67%) | (6.29%) | (5.55%) | (4.96%) | (4.52%) | (4.38%) | (2.73%) | 4.99% | 16.85% | 37.88% | 66.18% | 87.75% | 106.85% | 106.35% | 90.80% | 71.72% | 44.87% | 26.87% | 22.81% | 26.46% | 51.32% | 85.09% | 106.92% | 126.65% | 133.15% | 149.97% | 186.01% | 243.42% | 357.96% | | | | | | | | | | | | | | | | | | | |
| Gross Margin | | 54.45% | 52.82% | 53.62% | 53.63% | 51.64% | 50.55% | 53.46% | 54.07% | 54.31% | 51.44% | 54.04% | 55.16% | 56.84% | 53.59% | 54.42% | 55.86% | 58.60% | 58.51% | 60.12% | 60.00% | 59.86% | 60.08% | 60.94% | 60.34% | 56.51% | 51.71% | 53.60% | 53.17% | 48.49% | 54.73% | 57.32% | 54.20% | 53.63% | 53.78% | 59.43% | 100.00% | | | | | | | | | | | | |
| QoQ | | 1.63% | (.80%) | .00% | 1.98% | 1.10% | (2.91%) | (.61%) | (.24%) | 2.87% | (2.61%) | (1.11%) | (1.69%) | 3.25% | (.82%) | (1.45%) | (2.73%) | .09% | (1.61%) | .12% | .14% | (.22%) | (.86%) | .60% | 3.83% | 4.80% | (1.89%) | .43% | 4.68% | (6.24%) | (2.58%) | 3.11% | .57% | (.15%) | (5.65%) | (40.57%) | | | | | | | | | | | | | |
| YoY | | 2.80% | 2.27% | .17% | (.45%) | (2.67%) | (.89%) | (.59%) | (1.09%) | (2.53%) | (2.16%) | (.37%) | (.71%) | (1.75%) | (4.92%) | (5.71%) | (4.14%) | (1.27%) | (1.57%) | (.81%) | (.34%) | 3.36% | 8.37% | 7.34% | 7.17% | 8.01% | (3.03%) | (3.72%) | (1.03%) | (5.14%) | .96% | (2.11%) | (45.80%) | | | | | | | | | | | | | | | | |
| Operating Income | | 1,224,190,000$ | 1,037,727,000$ | 1,270,440,000$ | 502,131,000$ | 1,309,213,000$ | 1,212,951,000$ | 1,318,466,000$ | 1,559,763,000$ | 1,246,704,000$ | 1,182,110,000$ | 1,636,872,000$ | 1,899,815,000$ | 1,479,050,000$ | 1,051,800,000$ | 374,139,000$ | 897,635,000$ | 1,212,499,000$ | 886,350,000$ | 827,346,000$ | 805,224,000$ | 689,880,000$ | 603,195,000$ | 909,064,000$ | (629,632,000$) | 384,272,000$ | 279,059,000$ | 241,684,000$ | 219,643,000$ | 122,700,000$ | 138,204,000$ | 104,649,000$ | 72,687,000$ | 52,276,000$ | 30,324,000$ | 19,384,000$ | 2,165,000$ | | | | | | | | | | | | |
| QoQ% | | 17.97% | (18.32%) | 153.01% | (61.65%) | 7.94% | (8.00%) | (15.47%) | 25.11% | 5.46% | (27.78%) | (13.84%) | 28.45% | 40.62% | 181.13% | (58.32%) | (25.97%) | 36.80% | 7.13% | 2.75% | 16.72% | 14.37% | (33.65%) | 244.38% | (263.85%) | 37.70% | 15.46% | 10.04% | 79.01% | (11.22%) | 32.06% | 43.97% | 39.05% | 72.39% | 56.44% | 795.34% | | | | | | | | | | | | | |
| YoY% | | (6.49%) | (14.45%) | (3.64%) | (67.81%) | 5.01% | 2.61% | (19.45%) | (17.90%) | (15.71%) | 12.39% | 337.50% | 111.65% | 21.98% | 18.67% | (54.78%) | 11.48% | 75.76% | 46.94% | (8.99%) | 227.89% | 79.53% | 116.15% | 276.14% | (386.66%) | 213.18% | 101.92% | 130.95% | 202.18% | 134.72% | 355.76% | 439.87% | 3,257.37% | | | | | | | | | | | | | | | | |
| TTM | | 4,034,488,000$ | 4,119,511,000$ | 4,294,735,000$ | 4,342,761,000$ | 5,400,393,000$ | 5,337,884,000$ | 5,307,043,000$ | 5,625,449,000$ | 5,965,501,000$ | 6,197,847,000$ | 6,067,537,000$ | 4,804,804,000$ | 3,802,624,000$ | 3,536,073,000$ | 3,370,623,000$ | 3,823,830,000$ | 3,731,419,000$ | 3,208,800,000$ | 2,925,645,000$ | 3,007,363,000$ | 1,572,507,000$ | 1,266,899,000$ | 942,763,000$ | 275,383,000$ | 1,124,658,000$ | 863,086,000$ | 722,231,000$ | 585,196,000$ | 438,240,000$ | 367,816,000$ | 259,936,000$ | 174,671,000$ | 104,149,000$ | | | | | | | | | | | | | | | |
| TTM_QoQ% | | (2.06%) | (4.08%) | (1.11%) | (19.58%) | 1.17% | .58% | (5.66%) | (5.70%) | (3.75%) | 2.15% | 26.28% | 26.36% | 7.54% | 4.91% | (11.85%) | 2.48% | 16.29% | 9.68% | (2.72%) | 91.25% | 24.12% | 34.38% | 242.35% | (75.51%) | 30.31% | 19.50% | 23.42% | 33.53% | 19.15% | 41.50% | 48.82% | 67.71% | | | | | | | | | | | | | | | | |
| TTM_YoY% | | (25.29%) | (22.83%) | (19.08%) | (22.80%) | (9.47%) | (13.88%) | (12.53%) | 17.08% | 56.88% | 75.28% | 80.01% | 25.65% | 1.91% | 10.20% | 15.21% | 27.15% | 137.29% | 153.28% | 210.33% | 992.07% | 39.82% | 46.79% | 30.54% | (52.94%) | 156.63% | 134.65% | 177.85% | 235.03% | 320.78% | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | 62.29% | 53.40% | 63.57% | 24.43% | 62.68% | 57.91% | 61.08% | 71.26% | 57.03% | 54.05% | 72.01% | 83.04% | 65.00% | 49.41% | 21.71% | 59.09% | 103.30% | 90.51% | 102.12% | 109.79% | 106.36% | 94.94% | 153.37% | (93.30%) | 64.38% | 63.71% | 68.21% | 73.93% | 46.98% | 69.05% | 68.75% | 66.27% | 66.81% | 62.01% | 68.40% | 88.58% | | | | | | | | | | | | |
| QoQ | | 8.90% | (10.18%) | 39.14% | (38.24%) | 4.77% | (3.17%) | (10.18%) | 14.23% | 2.98% | (17.97%) | (11.02%) | 18.03% | 15.60% | 27.69% | (37.38%) | (44.21%) | 12.80% | (11.61%) | (7.67%) | 3.43% | 11.42% | (58.43%) | 246.66% | (157.68%) | .68% | (4.51%) | (5.72%) | 26.95% | (22.07%) | .30% | 2.48% | (.54%) | 4.80% | (6.39%) | (20.18%) | | | | | | | | | | | | | |
| YoY | | (.38%) | (4.51%) | 2.49% | (46.82%) | 5.65% | 3.86% | (10.93%) | (11.78%) | (7.98%) | 4.64% | 50.30% | 23.95% | (38.30%) | (41.10%) | (80.40%) | (50.69%) | (3.05%) | (4.43%) | (51.25%) | 203.08% | 41.97% | 31.23% | 85.15% | (167.23%) | 17.41% | (5.34%) | (.53%) | 7.66% | (19.83%) | 7.04% | .35% | (22.32%) | | | | | | | | | | | | | | | | |
| Net Income | | (525,373,000$) | (713,517,000$) | (568,983,000$) | (1,839,784,000$) | 380,021,000$ | (607,726,000$) | (582,007,000$) | (170,070,000$) | (1,513,077,000$) | 516,627,000$ | 708,950,000$ | (692,461,000$) | (710,700,000$) | 344,879,000$ | (617,908,000$) | (96,579,000$) | (321,312,000$) | (367,154,000$) | (176,582,000$) | 28,884,000$ | (91,053,000$) | 122,469,000$ | 318,332,000$ | (1,217,150,000$) | (184,869,000$) | (126,494,000$) | (52,784,000$) | (50,096,000$) | (131,120,000$) | (58,763,000$) | (51,944,000$) | (49,638,000$) | (37,735,000$) | (31,847,000$) | (16,701,000$) | (1,267,000$) | (115,000$) | | 0$ | | | | | | | | | |
| QoQ% | | 26.37% | (25.40%) | 69.07% | (584.13%) | 162.53% | (4.42%) | (242.22%) | 88.76% | (392.88%) | (27.13%) | 202.38% | 2.57% | (306.07%) | 155.81% | (539.80%) | 69.94% | 12.49% | (107.92%) | (711.35%) | 131.72% | (174.35%) | (61.53%) | 126.15% | (558.39%) | (46.15%) | (139.65%) | (5.37%) | 61.79% | (123.13%) | (13.13%) | (4.65%) | (31.54%) | (18.49%) | (90.69%) | (1,218.15%) | (1,001.74%) | | | | | | | | | | | | |
| YoY% | | (238.25%) | (17.41%) | 2.24% | (981.78%) | 125.12% | (217.63%) | (182.09%) | 75.44% | (112.90%) | 49.80% | 214.73% | (616.99%) | (121.19%) | 193.93% | (249.93%) | (434.37%) | (252.89%) | (399.79%) | (155.47%) | 102.37% | 50.75% | 196.82% | 703.08% | (2,329.64%) | (40.99%) | (115.26%) | (1.62%) | (.92%) | (247.48%) | (84.52%) | (211.02%) | (3,817.76%) | (32,713.04%) | | .00% | | | | | | | | | | | | | |
| TTM | | (3,647,657,000$) | (2,742,263,000$) | (2,636,472,000$) | (2,649,496,000$) | (979,782,000$) | (2,872,880,000$) | (1,748,527,000$) | (457,570,000$) | (979,961,000$) | (177,584,000$) | (349,332,000$) | (1,676,190,000$) | (1,080,308,000$) | (690,920,000$) | (1,402,953,000$) | (961,627,000$) | (836,164,000$) | (605,905,000$) | (116,282,000$) | 378,632,000$ | (867,402,000$) | (961,218,000$) | (1,210,181,000$) | (1,581,297,000$) | (414,243,000$) | (360,494,000$) | (292,763,000$) | (291,923,000$) | (291,465,000$) | (198,080,000$) | (171,164,000$) | (135,921,000$) | (87,550,000$) | (49,930,000$) | | | | | | | | | | | | | | |
| TTM_QoQ% | | (33.02%) | (4.01%) | .49% | (170.42%) | 65.90% | (64.30%) | (282.13%) | 53.31% | (451.83%) | 49.17% | 79.16% | (55.16%) | (56.36%) | 50.75% | (45.89%) | (15.01%) | (38.00%) | (421.07%) | (130.71%) | 143.65% | 9.76% | 20.57% | 23.47% | (281.73%) | (14.91%) | (23.14%) | (.29%) | (.16%) | (47.15%) | (15.73%) | (25.93%) | (55.25%) | (75.35%) | | | | | | | | | | | | | | | |
| TTM_YoY% | | (272.29%) | 4.55% | (50.78%) | (479.04%) | .02% | (1,517.76%) | (400.53%) | 72.70% | 9.29% | 74.30% | 75.10% | (74.31%) | (29.20%) | (14.03%) | (1,106.51%) | (353.97%) | 3.60% | 36.97% | 90.39% | 123.94% | (109.39%) | (166.64%) | (313.37%) | (441.68%) | (42.12%) | (81.99%) | (71.04%) | (114.77%) | (232.91%) | (296.72%) | | | | | | | | | | | | | | | | | | |
| Profit Margin | | (26.73%) | (36.71%) | (28.47%) | (89.52%) | 18.19% | (29.01%) | (26.96%) | (7.77%) | (69.21%) | 23.62% | 31.19% | (30.27%) | (31.23%) | 16.20% | (35.86%) | (6.36%) | (27.38%) | (37.49%) | (21.80%) | 3.94% | (14.04%) | 19.28% | 53.71% | (180.35%) | (30.98%) | (28.88%) | (14.90%) | (16.86%) | (50.20%) | (29.36%) | (34.12%) | (45.26%) | (48.23%) | (65.12%) | (58.93%) | (51.84%) | | | | | | | | | | | | |
| QoQ | | 9.98% | (8.24%) | 61.05% | (107.71%) | 47.21% | (2.05%) | (19.19%) | 61.44% | (92.83%) | (7.57%) | 61.46% | .97% | (47.43%) | 52.06% | (29.50%) | 21.02% | 10.12% | (15.70%) | (25.73%) | 17.98% | (33.31%) | (34.43%) | 234.06% | (149.38%) | (2.10%) | (13.98%) | 1.96% | 33.34% | (20.84%) | 4.77% | 11.13% | 2.97% | 16.89% | (6.19%) | (7.09%) | | | | | | | | | | | | | |
| YoY | | (44.93%) | (7.70%) | (1.51%) | (81.75%) | 87.40% | (52.63%) | (58.15%) | 22.50% | (37.98%) | 7.42% | 67.05% | (23.91%) | (3.86%) | 53.69% | (14.07%) | (10.30%) | (13.34%) | (56.77%) | (75.50%) | 184.29% | 16.94% | 48.15% | 68.60% | (163.49%) | 19.23% | .48% | 19.23% | 28.39% | (1.98%) | 35.76% | 24.81% | 6.59% | | | | | | | | | | | | | | | | |
| Equity to Common Shareholders | | 19,332,084,000$ | 20,037,773,000$ | 21,761,336,000$ | 23,741,675,000$ | 27,353,907,000$ | 27,832,111,000$ | 30,155,073,000$ | 33,486,596,000$ | 36,350,567,000$ | 40,592,505,000$ | 43,750,766,000$ | 45,732,704,000$ | 44,455,264,000$ | 46,320,793,000$ | 45,092,241,000$ | 42,690,796,000$ | 36,645,403,000$ | 29,238,404,000$ | 22,858,518,000$ | 18,042,112,000$ | 15,852,726,000$ | 14,869,924,000$ | 14,218,061,000$ | 13,464,056,000$ | 10,305,132,000$ | 8,183,432,000$ | 6,130,735,000$ | 4,416,714,000$ | 3,744,286,000$ | 3,200,724,000$ | 2,590,122,000$ | 1,979,542,000$ | 1,485,791,000$ | 1,103,570,000$ | 800,450,000$ | 438,885,000$ | 85,000$ | 200,000$ | | 200,000$ | | | | | | | | |
| QoQ | | (705,689,000$) | (1,723,563,000$) | (1,980,339,000$) | (3,612,232,000$) | (478,204,000$) | (2,322,962,000$) | (3,331,523,000$) | (2,863,971,000$) | (4,241,938,000$) | (3,158,261,000$) | (1,981,938,000$) | 1,277,440,000$ | (1,865,529,000$) | 1,228,552,000$ | 2,401,445,000$ | 6,045,393,000$ | 7,406,999,000$ | 6,379,886,000$ | 4,816,406,000$ | 2,189,386,000$ | 982,802,000$ | 651,863,000$ | 754,005,000$ | 3,158,924,000$ | 2,121,700,000$ | 2,052,697,000$ | 1,714,021,000$ | 672,428,000$ | 543,562,000$ | 610,602,000$ | 610,580,000$ | 493,751,000$ | 382,221,000$ | 303,120,000$ | 361,565,000$ | 438,800,000$ | (115,000$) | | | | | | | | | | | |
| QoQ% | | (3.52%) | (7.92%) | (8.34%) | (13.21%) | (1.72%) | (7.70%) | (9.95%) | (7.88%) | (10.45%) | (7.22%) | (4.33%) | 2.87% | (4.03%) | 2.73% | 5.63% | 16.50% | 25.33% | 27.91% | 26.70% | 13.81% | 6.61% | 4.59% | 5.60% | 30.65% | 25.93% | 33.48% | 38.81% | 17.96% | 16.98% | 23.57% | 30.85% | 33.23% | 34.64% | 37.87% | 82.38% | 516,235.29% | (57.50%) | | | | | | | | | | | |
| YoY | | (8,021,823,000$) | (7,794,338,000$) | (8,393,737,000$) | (9,744,921,000$) | (8,996,660,000$) | (12,760,394,000$) | (13,595,693,000$) | (12,246,108,000$) | (8,104,697,000$) | (5,728,288,000$) | (1,341,475,000$) | 3,041,908,000$ | 7,809,861,000$ | 17,082,389,000$ | 22,233,723,000$ | 24,648,684,000$ | 20,792,677,000$ | 14,368,480,000$ | 8,640,457,000$ | 4,578,056,000$ | 5,547,594,000$ | 6,686,492,000$ | 8,087,326,000$ | 9,047,342,000$ | 6,560,846,000$ | 4,982,708,000$ | 3,540,613,000$ | 2,437,172,000$ | 2,258,495,000$ | 2,097,154,000$ | 1,789,672,000$ | 1,540,657,000$ | 1,485,706,000$ | 1,103,370,000$ | | 438,685,000$ | | | | | | | | | | | | |
| YoY% | | (29.33%) | (28.01%) | (27.84%) | (29.10%) | (24.75%) | (31.44%) | (31.08%) | (26.78%) | (18.23%) | (12.37%) | (2.98%) | 7.13% | 21.31% | 58.42% | 97.27% | 136.62% | 131.16% | 96.63% | 60.77% | 34.00% | 53.83% | 81.71% | 131.91% | 204.84% | 175.22% | 155.67% | 136.70% | 123.12% | 152.01% | 190.03% | 223.58% | 351.04% | 1,747,889.41% | 551,685.00% | | 219,342.50% | | | | | | | | | | | | |
| Dividends Paid | | 283,603,000$ | 285,615,000$ | 284,361,000$ | 292,590,000$ | 297,399,000$ | 303,914,000$ | 316,376,000$ | 330,172,000$ | 344,821,000$ | 368,960,000$ | 378,575,000$ | 365,054,000$ | 323,645,000$ | 326,232,000$ | 319,100,000$ | 280,278,000$ | 237,074,000$ | 195,077,000$ | 151,910,000$ | 127,578,000$ | 119,157,000$ | 112,066,000$ | 108,236,000$ | 81,486,000$ | 59,010,000$ | 40,718,000$ | 30,168,000$ | 23,773,000$ | 20,694,000$ | 16,299,000$ | 12,697,000$ | 9,079,000$ | 6,814,000$ | 4,286,000$ | | 0$ | | | 0$ | | | | | | | | | |
| Additional Paid-In Capital QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Treasury Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Goodwill | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Other Intangible Assets | | 662,789,000$ | 708,220,000$ | 750,840,000$ | 779,815,000$ | 826,900,000$ | 994,805,000$ | 1,021,123,000$ | 1,087,834,000$ | 1,146,840,000$ | 2,303,548,000$ | 2,436,993,000$ | 2,629,392,000$ | 2,658,852,000$ | 2,897,148,000$ | 2,376,088,000$ | 2,191,528,000$ | 2,154,530,000$ | 1,375,498,000$ | 630,428,000$ | 650,268,000$ | 1,176,371,000$ | 603,706,000$ | 669,006,000$ | 747,319,000$ | 665,342,000$ | 690,887,000$ | 339,837,000$ | 248,590,000$ | 292,658,000$ | 269,941,000$ | 238,857,000$ | 213,793,000$ | 113,844,000$ | 88,510,000$ | 77,596,000$ | 12,091,000$ | | | | | | | | | | | | |
| QoQ | | (45,431,000$) | (42,620,000$) | (28,975,000$) | (47,085,000$) | (167,905,000$) | (26,318,000$) | (66,711,000$) | (59,006,000$) | (1,156,708,000$) | (133,445,000$) | (192,399,000$) | (29,460,000$) | (238,296,000$) | 521,060,000$ | 184,560,000$ | 36,998,000$ | 779,032,000$ | 745,070,000$ | (19,840,000$) | (526,103,000$) | 572,665,000$ | (65,300,000$) | (78,313,000$) | 81,977,000$ | (25,545,000$) | 351,050,000$ | 91,247,000$ | (44,068,000$) | 22,717,000$ | 31,084,000$ | 25,064,000$ | 99,949,000$ | 25,334,000$ | 10,914,000$ | 65,505,000$ | | | | | | | | | | | | | |
| Amortization of Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Assets | | 98,603,508,000$ | 104,131,044,000$ | 109,003,938,000$ | 112,931,218,000$ | 116,238,241,000$ | 119,592,691,000$ | 125,809,588,000$ | 129,746,243,000$ | 130,797,795,000$ | 134,735,763,000$ | 138,046,624,000$ | 140,699,816,000$ | 142,687,424,000$ | 144,902,652,000$ | 129,775,888,000$ | 98,322,700,000$ | 106,338,864,000$ | 63,448,602,000$ | 47,981,855,000$ | 42,778,765,000$ | 40,684,015,000$ | 37,032,808,000$ | 36,628,499,000$ | 37,063,705,000$ | 33,039,823,000$ | 26,297,356,000$ | 18,862,087,000$ | 14,735,792,000$ | 13,237,158,000$ | 11,727,174,000$ | 8,933,980,000$ | 6,945,876,000$ | 4,625,308,000$ | 3,127,469,000$ | 1,934,598,000$ | 587,720,000$ | 200,000$ | 200,000$ | | 200,000$ | | | | | | | | |
| QoQ | | (5,527,536,000$) | (4,872,894,000$) | (3,927,280,000$) | (3,307,023,000$) | (3,354,450,000$) | (6,216,897,000$) | (3,936,655,000$) | (1,051,552,000$) | (3,937,968,000$) | (3,310,861,000$) | (2,653,192,000$) | (1,987,608,000$) | (2,215,228,000$) | 15,126,764,000$ | 31,453,188,000$ | (8,016,164,000$) | 42,890,262,000$ | 15,466,747,000$ | 5,203,090,000$ | 2,094,750,000$ | 3,651,207,000$ | 404,309,000$ | (435,206,000$) | 4,023,882,000$ | 6,742,467,000$ | 7,435,269,000$ | 4,126,295,000$ | 1,498,634,000$ | 1,509,984,000$ | 2,793,194,000$ | 1,988,104,000$ | 2,320,568,000$ | 1,497,839,000$ | 1,192,871,000$ | 1,346,878,000$ | 587,520,000$ | 0$ | | | | | | | | | | | |
| YoY | | (17,634,733,000$) | (15,461,647,000$) | (16,805,650,000$) | (16,815,025,000$) | (14,559,554,000$) | (15,143,072,000$) | (12,237,036,000$) | (10,953,573,000$) | (11,889,629,000$) | (10,166,889,000$) | 8,270,736,000$ | 42,377,116,000$ | 36,348,560,000$ | 81,454,050,000$ | 81,794,033,000$ | 55,543,935,000$ | 65,654,849,000$ | 26,415,794,000$ | 11,353,356,000$ | 5,715,060,000$ | 7,644,192,000$ | 10,735,452,000$ | 17,766,412,000$ | 22,327,913,000$ | 19,802,665,000$ | 14,570,182,000$ | 9,928,107,000$ | 7,789,916,000$ | 8,611,850,000$ | 8,599,705,000$ | 6,999,382,000$ | 6,358,156,000$ | 4,625,108,000$ | 3,127,269,000$ | | 587,520,000$ | | | | | | | | | | | | |
| Total Liabilities | | 71,934,744,000$ | 76,498,037,000$ | 79,552,228,000$ | 81,739,895,000$ | 81,370,449,000$ | 84,245,651,000$ | 88,124,177,000$ | 88,553,223,000$ | 86,977,764,000$ | 87,148,918,000$ | 88,382,610,000$ | 88,855,552,000$ | 91,933,250,000$ | 92,292,361,000$ | 81,065,462,000$ | 52,593,050,000$ | 66,558,268,000$ | 32,971,563,000$ | 24,675,724,000$ | 24,307,427,000$ | 24,470,008,000$ | 21,800,839,000$ | 22,037,333,000$ | 23,225,617,000$ | 22,404,026,000$ | 17,884,708,000$ | 12,475,529,000$ | 10,112,953,000$ | 9,312,971,000$ | 8,406,403,000$ | 6,303,706,000$ | 4,920,364,000$ | 3,115,419,000$ | 2,015,043,000$ | 1,134,148,000$ | 148,835,000$ | 115,000$ | 0$ | | 0$ | | | | | | | | |
| QoQ | | (4,563,293,000$) | (3,054,191,000$) | (2,187,667,000$) | 369,446,000$ | (2,875,202,000$) | (3,878,526,000$) | (429,046,000$) | 1,575,459,000$ | (171,154,000$) | (1,233,692,000$) | (472,942,000$) | (3,077,698,000$) | (359,111,000$) | 11,226,899,000$ | 28,472,412,000$ | (13,965,218,000$) | 33,586,705,000$ | 8,295,839,000$ | 368,297,000$ | (162,581,000$) | 2,669,169,000$ | (236,494,000$) | (1,188,284,000$) | 821,591,000$ | 4,519,318,000$ | 5,409,179,000$ | 2,362,576,000$ | 799,982,000$ | 906,568,000$ | 2,102,697,000$ | 1,383,342,000$ | 1,804,945,000$ | 1,100,376,000$ | 880,895,000$ | 985,313,000$ | 148,720,000$ | 115,000$ | | | | | | | | | | | |
| YoY | | (9,435,705,000$) | (7,747,614,000$) | (8,571,949,000$) | (6,813,328,000$) | (5,607,315,000$) | (2,903,267,000$) | (258,433,000$) | (302,329,000$) | (4,955,486,000$) | (5,143,443,000$) | 7,317,148,000$ | 36,262,502,000$ | 25,374,982,000$ | 59,320,798,000$ | 56,389,738,000$ | 28,285,623,000$ | 42,088,260,000$ | 11,170,724,000$ | 2,638,391,000$ | 1,081,810,000$ | 2,065,982,000$ | 3,916,131,000$ | 9,561,804,000$ | 13,112,664,000$ | 13,091,055,000$ | 9,478,305,000$ | 6,171,823,000$ | 5,192,589,000$ | 6,197,552,000$ | 6,391,360,000$ | 5,169,558,000$ | 4,771,529,000$ | 3,115,304,000$ | 2,015,043,000$ | | 148,835,000$ | | | | | | | | | | | | |
| Current Ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Debt to Asset Ratio | | .73x | .73x | .73x | .72x | .70x | .70x | .70x | .68x | .66x | .65x | .64x | .63x | .64x | .64x | .62x | .53x | .63x | .52x | .51x | .57x | .60x | .59x | .60x | .63x | .68x | .68x | .66x | .69x | .70x | .72x | .71x | .71x | .67x | .64x | .59x | .25x | .58x | - | | - | | | | | | | | |
| Long Term Debt | | 55,540,761,000$ | 56,965,184,000$ | 58,153,793,000$ | 58,879,573,000$ | 58,540,235,000$ | 61,131,406,000$ | 63,271,503,000$ | 63,504,333,000$ | 61,693,678,000$ | 60,823,630,000$ | 61,627,431,000$ | 62,105,875,000$ | 64,962,703,000$ | 63,540,348,000$ | 53,085,237,000$ | 41,395,221,000$ | 41,327,388,000$ | 24,966,176,000$ | 19,662,010,000$ | 19,638,711,000$ | 19,976,161,000$ | 17,579,032,000$ | 17,846,882,000$ | 18,093,242,000$ | 16,929,659,000$ | 13,250,539,000$ | 8,379,181,000$ | 7,195,847,000$ | 6,833,269,000$ | 6,170,104,000$ | 4,493,579,000$ | 3,654,397,000$ | 2,111,291,000$ | 1,155,391,000$ | 717,072,000$ | | | | | | | | | | | | | |
| QoQ | | (1,424,423,000$) | (1,188,609,000$) | (725,780,000$) | 339,338,000$ | (2,591,171,000$) | (2,140,097,000$) | (232,830,000$) | 1,810,655,000$ | 870,048,000$ | (803,801,000$) | (478,444,000$) | (2,856,828,000$) | 1,422,355,000$ | 10,455,111,000$ | 11,690,016,000$ | 67,833,000$ | 16,361,212,000$ | 5,304,166,000$ | 23,299,000$ | (337,450,000$) | 2,397,129,000$ | (267,850,000$) | (246,360,000$) | 1,163,583,000$ | 3,679,120,000$ | 4,871,358,000$ | 1,183,334,000$ | 362,578,000$ | 663,165,000$ | 1,676,525,000$ | 839,182,000$ | 1,543,106,000$ | 955,900,000$ | 438,319,000$ | | | | | | | | | | | | | | |
| YoY | | (2,999,474,000$) | (4,166,222,000$) | (5,117,710,000$) | (4,624,760,000$) | (3,153,443,000$) | 307,776,000$ | 1,644,072,000$ | 1,398,458,000$ | (3,269,025,000$) | (2,716,718,000$) | 8,542,194,000$ | 20,710,654,000$ | 23,635,315,000$ | 38,574,172,000$ | 33,423,227,000$ | 21,756,510,000$ | 21,351,227,000$ | 7,387,144,000$ | 1,815,128,000$ | 1,545,469,000$ | 3,046,502,000$ | 4,328,493,000$ | 9,467,701,000$ | 10,897,395,000$ | 10,096,390,000$ | 7,080,435,000$ | 3,885,602,000$ | 3,541,450,000$ | 4,721,978,000$ | 5,014,713,000$ | 3,776,507,000$ | | | | | | | | | | | | | | | | | |
| Capital Lease Obligations | | 606,302,000$ | 606,073,000$ | 608,230,000$ | 606,991,000$ | 605,923,000$ | 610,848,000$ | 612,586,000$ | 643,645,000$ | 643,803,000$ | 643,271,000$ | 643,328,000$ | 641,907,000$ | 638,830,000$ | 643,286,000$ | 191,271,000$ | 190,500,000$ | 180,453,000$ | 86,177,000$ | 85,779,000$ | 85,448,000$ | 85,065,000$ | 84,654,000$ | 84,250,000$ | 83,325,000$ | 82,880,000$ | 79,271,000$ | 31,714,000$ | 31,483,000$ | | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | 1,605,053,000$ | 1,640,838,000$ | 2,065,595,000$ | 1,933,723,000$ | 1,933,084,000$ | 1,477,491,000$ | 1,629,851,000$ | 2,668,894,000$ | 1,945,260,000$ | 1,931,616,000$ | 1,866,185,000$ | 2,368,212,000$ | 1,281,292,000$ | 1,676,732,000$ | 2,294,725,000$ | 3,824,779,000$ | 989,674,000$ | 1,560,719,000$ | 1,680,991,000$ | 574,130,000$ | 333,388,000$ | 240,022,000$ | 263,067,000$ | 738,553,000$ | 204,269,000$ | 155,674,000$ | 150,062,000$ | 152,756,000$ | 68,089,000$ | 75,529,000$ | 56,456,000$ | 51,034,000$ | 31,166,000$ | 30,820,000$ | 31,296,000$ | 185,749,000$ | 200,000$ | 200,000$ | 200,000$ | 200,000$ | | | | | | | | |
| QoQ | | (35,785,000$) | (424,757,000$) | 131,872,000$ | 639,000$ | 455,593,000$ | (152,360,000$) | (1,039,043,000$) | 723,634,000$ | 13,644,000$ | 65,431,000$ | (502,027,000$) | 1,086,920,000$ | (395,440,000$) | (617,993,000$) | (1,530,054,000$) | 2,835,105,000$ | (571,045,000$) | (120,272,000$) | 1,106,861,000$ | 240,742,000$ | 93,366,000$ | (23,045,000$) | (475,486,000$) | 534,284,000$ | 48,595,000$ | 5,612,000$ | (2,694,000$) | 84,667,000$ | (7,440,000$) | 19,073,000$ | 5,422,000$ | 19,868,000$ | 346,000$ | (476,000$) | (154,453,000$) | 185,549,000$ | 0$ | 0$ | 0$ | | | | | | | | | |
| YoY | | (328,031,000$) | 163,347,000$ | 435,744,000$ | (735,171,000$) | (12,176,000$) | (454,125,000$) | (236,334,000$) | 300,682,000$ | 663,968,000$ | 254,884,000$ | (428,540,000$) | (1,456,567,000$) | 291,618,000$ | 116,013,000$ | 613,734,000$ | 3,250,649,000$ | 656,286,000$ | 1,320,697,000$ | 1,417,924,000$ | (164,423,000$) | 129,119,000$ | 84,348,000$ | 113,005,000$ | 585,797,000$ | 136,180,000$ | 80,145,000$ | 93,606,000$ | 101,722,000$ | 36,923,000$ | 44,709,000$ | 25,160,000$ | (134,715,000$) | 30,966,000$ | 30,620,000$ | 31,096,000$ | 185,549,000$ | | | | | | | | | | | | |
| Interest Expenses | | 743,445,000$ | 768,735,000$ | 777,766,000$ | 765,796,000$ | 793,284,000$ | 853,014,000$ | 857,855,000$ | 831,715,000$ | 736,691,000$ | 808,169,000$ | 739,289,000$ | 788,593,000$ | 838,495,000$ | 695,047,000$ | 434,529,000$ | 346,259,000$ | 280,188,000$ | 204,444,000$ | 181,520,000$ | 181,532,000$ | 173,107,000$ | 174,193,000$ | 176,579,000$ | 188,504,000$ | 173,573,000$ | 116,037,000$ | 103,279,000$ | 91,587,000$ | 86,241,000$ | 65,711,000$ | 49,841,000$ | 31,391,000$ | 20,471,000$ | 10,866,000$ | 5,541,000$ | | | | | | | | | | | | | |
| Interest Income | | 99,799,000$ | 106,881,000$ | 119,519,000$ | 113,358,000$ | 128,755,000$ | 149,193,000$ | 155,392,000$ | 178,838,000$ | 171,054,000$ | 176,464,000$ | 181,279,000$ | 173,746,000$ | 158,933,000$ | 141,622,000$ | 169,544,000$ | 73,812,000$ | 63,894,000$ | 44,625,000$ | 14,615,000$ | 43,197,000$ | 38,018,000$ | 47,200,000$ | | | | | | 14,523,000$ | 14,234,000$ | 12,527,000$ | 9,533,000$ | 7,710,000$ | 5,901,000$ | 3,136,000$ | 1,165,000$ | 25,000$ | | | | | | | | | | | | |