| Blackstone Inc. (BX) |
| 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 | | | | | | | | | | | | | | | | | | | 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 | | | | | | | | | | | | | | | | | | | 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 |
| Close Price of Common Stock | 138.48$ | 170.94$ | 149.53$ | 139.72$ | 172.42$ | 153.03$ | 123.86$ | 131.43$ | 130.94$ | 107.21$ | 92.98$ | 87.87$ | 74.22$ | 83.77$ | 91.16$ | 126.96$ | 129.41$ | 116.35$ | 97.18$ | 74.57$ | 64.80$ | 52.23$ | 56.71$ | 45.44$ | 55.91$ | 48.77$ | 44.43$ | 34.97$ | 29.81$ | 38.11$ | 32.17$ | 32.00$ | 32.01$ | 33.38$ | | | | | | | | | | | | | | | |
| Market Cap of Common Stock | 102,256,984,362$ | 125,998,449,728$ | 109,104,260,954$ | 101,910,345,961$ | 124,484,095,348$ | 110,193,342,145$ | 88,516,052,941$ | 93,925,719,406$ | | | | | | | | | | | | | | | | 29,938,892,260$ | 36,833,929,838$ | 32,132,917,596$ | 29,270,142,796$ | 23,030,911,429$ | 19,742,775,381$ | 25,421,737,451$ | 21,281,440,367$ | 21,087,509,266$ | 20,189,207,668$ | 20,625,722,208$ | | | | | | | | | | | | | | | |
| QoQ% | (18.84%) | 15.48% | 7.06% | (18.13%) | 12.97% | 24.49% | (5.76%) | | | | | | | | | | | | | | | | | (18.72%) | 14.63% | 9.78% | 27.09% | 16.66% | (22.34%) | 19.46% | .92% | 4.45% | (2.12%) | | | | | | | | | | | | | | | | |
| YoY% | (17.86%) | 14.34% | 23.26% | 8.50% | | | | | | | | | | | | | | | | | | | | 29.99% | 86.57% | 26.40% | 37.54% | 9.22% | (2.21%) | 23.25% | | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | 738,450,871 | 747,812,724 | 739,055,944 | 737,929,437 | 731,925,965 | 730,699,964 | 722,540,712 | 722,263,433 | 719,358,114 | 757,958,602 | 758,479,943 | 746,064,922 | 710,276,923 | | | | | | | | | | | | | | 658,866,467 | 658,590,547 | 662,286,997 | 667,149,651 | 661,530,630 | 659,087,647 | 630,715,641 | 617,906,597 | 609,204,345 | 587,607,442 | 571,989,912 | 568,971,353 | 565,579,839 | 565,216,681 | 558,440,339 | 555,683,550 | 548,301,316 | 533,288,534 | 520,453,987 | 516,461,946 | 511,616,604 | 500,887,343 | 485,694,686 |
| QoQ% | (1.25%) | 1.19% | .15% | .82% | .17% | 1.13% | .04% | .40% | (5.09%) | (.07%) | 1.66% | 5.04% | | | | | | | | | | | | | | | .04% | (.56%) | (.73%) | .85% | .37% | 4.50% | 2.07% | 1.43% | 3.68% | 2.73% | .53% | .60% | .06% | 1.21% | .50% | 1.35% | 2.82% | 2.47% | .77% | .95% | 2.14% | 3.13% | 3.70% |
| YoY% | .89% | 2.34% | 2.29% | 2.17% | 1.75% | (3.60%) | (4.74%) | (3.19%) | 1.28% | | | | | | | | | | | | | | | | | | (.40%) | (.08%) | 5.01% | 7.97% | 8.59% | 12.17% | 10.27% | 8.60% | 7.71% | 3.96% | 2.43% | 2.39% | 3.15% | 5.99% | 7.30% | 7.59% | 7.17% | 6.47% | 7.16% | 10.27% | 12.10% | 10.36% | 14.61% |
| Price to Sales | 7.76x | 9.57x | 7.94x | 7.94x | 9.41x | 9.64x | 8.59x | 9.09x | | | | | | | | | | | | | | | | | 5.20x | 4.53x | 4.13x | 3.25x | 2.89x | 3.07x | 2.63x | 3.01x | 2.83x | 3.05x | | | | | | | | | | | | | | | |
| Price to Earnings | 37.76x | 46.53x | 38.10x | 40.06x | 44.83x | 49.54x | 44.36x | 43.64x | | | | | | | | | | | | | | | | | 22.25x | 19.41x | 17.68x | 13.91x | 12.81x | 13.69x | 11.88x | 15.20x | 13.72x | 13.44x | | | | | | | | | | | | | | | |
| Price to Book | 12.18x | 15.01x | 13.06x | 12.77x | 15.16x | 15.72x | 12.95x | 13.50x | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Revenue | | 3,088,635,000$ | 3,711,900,000$ | 3,289,458,000$ | 3,082,565,000$ | 3,663,194,000$ | 2,796,381,000$ | 3,687,828,000$ | 1,285,020,000$ | 2,541,285,000$ | 2,814,691,000$ | 1,381,845,000$ | | | | | | | | | | | | | | | | 2,024,871,000$ | 504,978,000$ | 1,926,580,000$ | 2,632,570,000$ | 1,769,131,000$ | 1,959,213,000$ | 1,735,358,000$ | 1,535,726,000$ | 1,914,718,000$ | 1,569,369,000$ | 1,431,685,000$ | 1,192,426,000$ | 932,354,000$ | 897,419,000$ | 11,573,000$ | 1,225,202,000$ | 2,512,358,000$ | 2,020,774,000$ | 1,679,426,000$ | 2,257,860,000$ | 1,526,668,000$ | 2,709,380,000$ |
| QoQ% | | (16.79%) | 12.84% | 6.71% | (15.85%) | 31.00% | (24.17%) | 186.99% | (49.43%) | (9.71%) | 103.69% | | | | | | | | | | | | | | | | | 300.98% | (73.79%) | (26.82%) | 48.81% | (9.70%) | 12.90% | 13.00% | (19.79%) | 22.01% | 9.62% | 20.07% | 27.89% | 3.89% | 7,654.42% | (99.06%) | (51.23%) | 24.33% | 20.33% | (25.62%) | 47.90% | (43.65%) | 122.66% |
| YoY% | | (15.69%) | 32.74% | (10.80%) | 139.89% | 44.15% | (.65%) | 166.88% | | | | | | | | | | | | | | | | | | | | 14.46% | (74.23%) | 11.02% | 71.42% | (7.60%) | 24.84% | 21.21% | 28.79% | 105.36% | 74.88% | 12,270.91% | (2.68%) | (62.89%) | (55.59%) | (99.31%) | (45.74%) | 64.57% | (25.42%) | 38.02% | 56.75% | 22.48% | 122.61% |
| TTM | | 13,172,558,000$ | 13,747,117,000$ | 12,831,598,000$ | 13,229,968,000$ | 11,432,423,000$ | 10,310,514,000$ | 10,328,824,000$ | 8,022,841,000$ | | | | | | | | | | | | | | | | | | | 7,088,999,000$ | 6,833,259,000$ | 8,287,494,000$ | 8,096,272,000$ | 6,999,428,000$ | 7,145,015,000$ | 6,755,171,000$ | 6,451,498,000$ | 6,108,198,000$ | 5,125,834,000$ | 4,453,884,000$ | 3,033,772,000$ | 3,066,548,000$ | 4,646,552,000$ | 5,769,907,000$ | 7,437,760,000$ | 8,470,418,000$ | 7,484,728,000$ | 8,173,334,000$ | 7,710,753,000$ | 6,893,363,000$ | 6,613,168,000$ |
| TTM_QoQ% | | (4.18%) | 7.14% | (3.01%) | 15.72% | 10.88% | (.18%) | 28.74% | | | | | | | | | | | | | | | | | | | | 3.74% | (17.55%) | 2.36% | 15.67% | (2.04%) | 5.77% | 4.71% | 5.62% | 19.17% | 15.09% | 46.81% | (1.07%) | (34.00%) | (19.47%) | (22.42%) | (12.19%) | 13.17% | (8.43%) | 6.00% | 11.86% | 4.24% | 29.14% |
| TTM_YoY% | | 15.22% | 33.33% | 24.23% | 64.90% | | | | | | | | | | | | | | | | | | | | | | | 1.28% | (4.36%) | 22.68% | 25.49% | 14.59% | 39.39% | 51.67% | 112.66% | 99.19% | 10.32% | (22.81%) | (59.21%) | (63.80%) | (37.92%) | (29.41%) | (3.54%) | 22.88% | 13.18% | 59.61% | 50.39% | 59.80% | 64.53% |
| Gross Margin | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | | | | | | | | | | | | | | | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
| QoQ | | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | | | | | | | | | | | | | | | | | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% |
| YoY | | .00% | .00% | .00% | .00% | .00% | .00% | .00% | | | | | | | | | | | | | | | | | | | | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Income | | 1,236,925,000$ | 1,626,133,000$ | 1,208,774,000$ | 1,328,826,000$ | 1,564,637,000$ | 948,363,000$ | 1,595,983,000$ | 109,123,000$ | 920,742,000$ | 1,203,707,000$ | 210,681,000$ | | | | | | | | | | | | | | | | 1,072,877,000$ | (78,718,000$) | 948,988,000$ | 1,550,977,000$ | 842,304,000$ | 803,540,000$ | 834,783,000$ | 734,979,000$ | 1,001,640,000$ | 770,308,000$ | 691,589,000$ | 463,111,000$ | 324,640,000$ | 394,679,000$ | (483,864,000$) | 349,534,000$ | 1,364,001,000$ | 1,263,434,000$ | 553,862,000$ | 1,223,382,000$ | 654,875,000$ | 1,493,823,000$ |
| QoQ% | | (23.94%) | 34.53% | (9.03%) | (15.07%) | 64.98% | (40.58%) | 1,362.55% | (88.15%) | (23.51%) | 471.34% | | | | | | | | | | | | | | | | | 1,462.94% | (108.30%) | (38.81%) | 84.14% | 4.82% | (3.74%) | 13.58% | (26.62%) | 30.03% | 11.38% | 49.34% | 42.65% | (17.75%) | 181.57% | (238.43%) | (74.37%) | 7.96% | 128.11% | (54.73%) | 86.81% | (56.16%) | 224.10% |
| YoY% | | (20.95%) | 71.47% | (24.26%) | 1,117.73% | 69.93% | (21.21%) | 657.54% | | | | | | | | | | | | | | | | | | | | 27.37% | (109.80%) | 13.68% | 111.02% | (15.91%) | 4.31% | 20.71% | 58.71% | 208.54% | 95.17% | 242.93% | 32.49% | (76.20%) | (68.76%) | (187.36%) | (71.43%) | 108.28% | (15.42%) | 20.17% | 139.60% | 53.16% | 1,129.78% |
| TTM | | 5,400,658,000$ | 5,728,370,000$ | 5,050,600,000$ | 5,437,809,000$ | 4,218,106,000$ | 3,574,211,000$ | 3,829,555,000$ | 2,444,253,000$ | | | | | | | | | | | | | | | | | | | 3,494,124,000$ | 3,263,551,000$ | 4,145,809,000$ | 4,031,604,000$ | 3,215,606,000$ | 3,374,942,000$ | 3,341,710,000$ | 3,198,516,000$ | 2,926,648,000$ | 2,249,648,000$ | 1,874,019,000$ | 698,566,000$ | 584,989,000$ | 1,624,350,000$ | 2,493,105,000$ | 3,530,831,000$ | 4,404,679,000$ | 3,695,553,000$ | 3,925,942,000$ | 3,832,995,000$ | 3,120,205,000$ | 2,892,919,000$ |
| TTM_QoQ% | | (5.72%) | 13.42% | (7.12%) | 28.92% | 18.02% | (6.67%) | 56.68% | | | | | | | | | | | | | | | | | | | | 7.07% | (21.28%) | 2.83% | 25.38% | (4.72%) | .99% | 4.48% | 9.29% | 30.09% | 20.04% | 168.27% | 19.42% | (63.99%) | (34.85%) | (29.39%) | (19.84%) | 19.19% | (5.87%) | 2.43% | 22.84% | 7.86% | 90.25% |
| TTM_YoY% | | 28.04% | 60.27% | 31.89% | 122.47% | | | | | | | | | | | | | | | | | | | | | | | 8.66% | (3.30%) | 24.06% | 26.05% | 9.87% | 50.02% | 78.32% | 357.87% | 400.29% | 38.50% | (24.83%) | (80.22%) | (86.72%) | (56.05%) | (36.50%) | (7.88%) | 41.17% | 27.75% | 158.19% | 205.14% | 271.52% | 248.59% |
| Profit Margin | | 40.05% | 43.81% | 36.75% | 43.11% | 42.71% | 33.91% | 43.28% | 8.49% | 36.23% | 42.77% | 15.25% | | | | | | | | | | | | | | | | 52.99% | (15.59%) | 49.26% | 58.92% | 47.61% | 41.01% | 48.10% | 47.86% | 52.31% | 49.08% | 48.31% | 38.84% | 34.82% | 43.98% | (4,180.97%) | 28.53% | 54.29% | 62.52% | 32.98% | 54.18% | 42.90% | 55.14% |
| QoQ | | (3.76%) | 7.06% | (6.36%) | .40% | 8.80% | (9.36%) | 34.79% | (27.74%) | (6.53%) | 27.52% | | | | | | | | | | | | | | | | | 68.57% | (64.85%) | (9.66%) | 11.30% | 6.60% | (7.09%) | .25% | (4.45%) | 3.23% | .78% | 9.47% | 4.02% | (9.16%) | 4,224.95% | (4,209.50%) | (25.76%) | (8.23%) | 29.54% | (21.20%) | 11.29% | (12.24%) | 17.26% |
| YoY | | (2.66%) | 9.90% | (6.53%) | 34.62% | 6.48% | (8.85%) | 28.03% | | | | | | | | | | | | | | | | | | | | 5.37% | (56.60%) | 1.15% | 11.06% | (4.70%) | (8.07%) | (.20%) | 9.02% | 17.49% | 5.11% | 4,229.28% | 10.31% | (19.47%) | (18.54%) | (4,213.95%) | (25.65%) | 11.40% | 7.39% | (4.90%) | 18.74% | 8.59% | 45.16% |
| Equity to Common Shareholders | | 8,392,523,000$ | 8,352,339,000$ | 7,978,120,000$ | 8,212,321,000$ | 7,007,657,000$ | 6,833,573,000$ | 6,955,068,000$ | 6,816,798,000$ | | | | 7,655,911,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | 40,184,000$ | 374,219,000$ | (234,201,000$) | 1,204,664,000$ | 174,084,000$ | (121,495,000$) | 138,270,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | .48% | 4.69% | (2.85%) | 17.19% | 2.55% | (1.75%) | 2.03% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | 1,384,866,000$ | 1,518,766,000$ | 1,023,052,000$ | 1,395,523,000$ | | | | (839,113,000$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | 19.76% | 22.23% | 14.71% | 20.47% | | | | (10.96%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Dividends Paid | | 1,660,001,000$ | 1,444,751,000$ | 2,111,109,000$ | 1,311,941,000$ | 1,267,548,000$ | 1,283,783,000$ | 1,434,935,000$ | 1,247,481,000$ | 1,385,375,000$ | 1,286,842,000$ | 1,352,464,000$ | | | | | | | | | | | | | | | | 879,091,000$ | 1,043,129,000$ | 937,680,000$ | 642,032,000$ | 1,186,151,000$ | 811,227,000$ | 877,846,000$ | 1,234,876,000$ | 732,620,000$ | 717,648,000$ | 597,650,000$ | 423,460,000$ | 813,836,000$ | 771,387,000$ | 935,213,000$ | 1,090,393,000$ | 1,200,200,000$ | 894,600,000$ | 863,364,000$ | 605,814,000$ | 967,223,000$ | 598,804,000$ |
| Additional Paid-In Capital QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Treasury Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Goodwill | | 1,890,202,000$ | 1,890,202,000$ | 1,890,202,000$ | 1,890,202,000$ | 1,890,202,000$ | 1,890,202,000$ | 1,890,202,000$ | 1,890,202,000$ | | | | 1,890,202,000$ | | | | | | | | | | | | | | | 1,869,860,000$ | 1,869,860,000$ | 1,778,192,000$ | 1,778,192,000$ | 1,778,192,000$ | 1,778,192,000$ | 1,718,519,000$ | 1,718,519,000$ | 1,718,519,000$ | 1,718,519,000$ | 1,718,519,000$ | 1,718,519,000$ | 1,718,519,000$ | 1,718,519,000$ | 1,787,392,000$ | 1,787,392,000$ | 1,787,392,000$ | 1,787,392,000$ | 1,787,392,000$ | 1,787,392,000$ | 1,787,392,000$ | 1,787,392,000$ |
| QoQ% | | .00% | .00% | .00% | .00% | .00% | .00% | .00% | | | | | | | | | | | | | | | | | | | | .00% | 5.16% | .00% | .00% | .00% | 3.47% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | (3.85%) | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% |
| YoY% | | .00% | .00% | .00% | .00% | | | | .00% | | | | | | | | | | | | | | | | | | | 5.16% | 5.16% | 3.47% | 3.47% | 3.47% | 3.47% | .00% | .00% | .00% | .00% | (3.85%) | (3.85%) | (3.85%) | (3.85%) | .00% | .00% | .00% | .00% | .00% | 4.92% | 4.92% | 4.92% |
| Other Intangible Assets | | 140,458,000$ | 147,294,000$ | 156,269,000$ | 165,243,000$ | 174,265,000$ | 183,246,000$ | 192,227,000$ | 201,208,000$ | | | | 217,287,000$ | | | | 284,384,000$ | | | | 347,955,000$ | | | | | | | 450,757,000$ | 468,507,000$ | 366,368,000$ | 380,844,000$ | 395,336,000$ | 409,828,000$ | 229,713,000$ | 240,677,000$ | 251,640,000$ | 262,604,000$ | 278,219,000$ | 299,892,000$ | 322,719,000$ | 345,547,000$ | 380,303,000$ | 409,828,000$ | 434,033,000$ | 458,833,000$ | 483,839,000$ | 508,924,000$ | 534,490,000$ | 560,748,000$ |
| QoQ | | (6,836,000$) | (8,975,000$) | (8,974,000$) | (9,022,000$) | (8,981,000$) | (8,981,000$) | (8,981,000$) | | | | | | | | | | | | | | | | | | | | (17,750,000$) | 102,139,000$ | (14,476,000$) | (14,492,000$) | (14,492,000$) | 180,115,000$ | (10,964,000$) | (10,963,000$) | (10,964,000$) | (15,615,000$) | (21,673,000$) | (22,827,000$) | (22,828,000$) | (34,756,000$) | (29,525,000$) | (24,205,000$) | (24,800,000$) | (25,006,000$) | (25,085,000$) | (25,566,000$) | (26,258,000$) | (26,396,000$) |
| Amortization of Intangible Assets | | 9,000,000$ | 9,000,000$ | 8,975,000$ | 9,021,000$ | 9,000,000$ | 9,000,000$ | 8,981,000$ | 9,002,000$ | 9,000,000$ | 9,100,000$ | 12,996,000$ | | | | | | | | | | | | | | | | 17,750,000$ | 15,561,000$ | 14,500,000$ | 14,500,000$ | 14,492,000$ | 13,885,000$ | 11,000,000$ | 11,000,000$ | 10,964,000$ | 15,615,000$ | 21,700,000$ | 22,800,000$ | 22,828,000$ | 23,490,000$ | 29,500,000$ | 23,600,000$ | 24,800,000$ | 25,006,000$ | 25,100,000$ | 25,600,000$ | 26,258,000$ | 26,396,000$ |
| Total Assets | | 46,554,290,000$ | 45,373,094,000$ | 45,255,629,000$ | 43,469,875,000$ | 42,575,442,000$ | 40,585,029,000$ | 39,706,302,000$ | 40,287,530,000$ | | | | 42,524,227,000$ | | | | | | | | | | | | | | | 29,874,951,000$ | 28,924,650,000$ | 30,460,357,000$ | 30,075,297,000$ | 27,933,375,000$ | 34,415,919,000$ | 31,761,987,000$ | 30,127,931,000$ | 28,337,164,000$ | 26,403,337,000$ | 24,413,520,000$ | 23,041,658,000$ | 22,050,904,000$ | 22,526,080,000$ | 23,618,703,000$ | 24,683,501,000$ | 32,406,601,000$ | 31,497,097,000$ | 30,513,856,000$ | 30,059,309,000$ | 30,028,545,000$ | 29,678,606,000$ |
| QoQ | | 1,181,196,000$ | 117,465,000$ | 1,785,754,000$ | 894,433,000$ | 1,990,413,000$ | 878,727,000$ | (581,228,000$) | | | | | | | | | | | | | | | | | | | | 950,301,000$ | (1,535,707,000$) | 385,060,000$ | 2,141,922,000$ | (6,482,544,000$) | 2,653,932,000$ | 1,634,056,000$ | 1,790,767,000$ | 1,933,827,000$ | 1,989,817,000$ | 1,371,862,000$ | 990,754,000$ | (475,176,000$) | (1,092,623,000$) | (1,064,798,000$) | (7,723,100,000$) | 909,504,000$ | 983,241,000$ | 454,547,000$ | 30,764,000$ | 349,939,000$ | 1,643,724,000$ |
| YoY | | 3,978,848,000$ | 4,788,065,000$ | 5,549,327,000$ | 3,182,345,000$ | | | | (2,236,697,000$) | | | | | | | | | | | | | | | | | | | 1,941,576,000$ | (5,491,269,000$) | (1,301,630,000$) | (52,634,000$) | (403,789,000$) | 8,012,582,000$ | 7,348,467,000$ | 7,086,273,000$ | 6,286,260,000$ | 3,877,257,000$ | 794,817,000$ | (1,641,843,000$) | (10,355,697,000$) | (8,971,017,000$) | (6,895,153,000$) | (5,375,808,000$) | 2,378,056,000$ | 1,818,491,000$ | 2,478,974,000$ | 2,316,431,000$ | 2,050,546,000$ | 747,054,000$ |
| Total Liabilities | | 25,192,849,000$ | 24,294,214,000$ | 25,390,726,000$ | 23,974,860,000$ | 23,110,501,000$ | 21,910,734,000$ | 21,228,868,000$ | 22,212,316,000$ | | | | 22,843,160,000$ | | | | | | | | | | | | | | | 15,728,250,000$ | 15,170,564,000$ | 15,753,374,000$ | 15,439,701,000$ | 14,408,566,000$ | 20,692,828,000$ | 18,300,365,000$ | 16,870,932,000$ | 15,234,305,000$ | 13,888,404,000$ | 12,059,485,000$ | 10,926,238,000$ | 10,139,824,000$ | 10,295,623,000$ | 10,948,432,000$ | 10,771,733,000$ | 14,452,617,000$ | 14,163,550,000$ | 14,122,669,000$ | 14,248,604,000$ | 15,256,784,000$ | 15,300,935,000$ |
| QoQ | | 898,635,000$ | (1,096,512,000$) | 1,415,866,000$ | 864,359,000$ | 1,199,767,000$ | 681,866,000$ | (983,448,000$) | | | | | | | | | | | | | | | | | | | | 557,686,000$ | (582,810,000$) | 313,673,000$ | 1,031,135,000$ | (6,284,262,000$) | 2,392,463,000$ | 1,429,433,000$ | 1,636,627,000$ | 1,345,901,000$ | 1,828,919,000$ | 1,133,247,000$ | 786,414,000$ | (155,799,000$) | (652,809,000$) | 176,699,000$ | (3,680,884,000$) | 289,067,000$ | 40,881,000$ | (125,935,000$) | (1,008,180,000$) | (44,151,000$) | (229,423,000$) |
| YoY | | 2,082,348,000$ | 2,383,480,000$ | 4,161,858,000$ | 1,762,544,000$ | | | | (630,844,000$) | | | | | | | | | | | | | | | | | | | 1,319,684,000$ | (5,522,264,000$) | (2,546,991,000$) | (1,431,231,000$) | (825,739,000$) | 6,804,424,000$ | 6,240,880,000$ | 5,944,694,000$ | 5,094,481,000$ | 3,592,781,000$ | 1,111,053,000$ | 154,505,000$ | (4,312,793,000$) | (3,867,927,000$) | (3,174,237,000$) | (3,476,871,000$) | (804,167,000$) | (1,137,385,000$) | (1,407,689,000$) | (1,493,563,000$) | (1,354,981,000$) | (2,415,670,000$) |
| Current Ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Debt to Asset Ratio | | .54x | .54x | .56x | .55x | .54x | .54x | .53x | .55x | | | | .54x | | | | | | | | | | | | | | | .53x | .52x | .52x | .51x | .52x | .60x | .58x | .56x | .54x | .53x | .49x | .47x | .46x | .46x | .46x | .44x | .45x | .45x | .46x | .47x | .51x | .52x |
| Long Term Debt | | 12,126,441,000$ | 12,136,032,000$ | 12,583,600,000$ | 11,460,168,000$ | 10,885,746,000$ | 10,824,342,000$ | 10,878,081,000$ | 11,605,882,000$ | | | | | | | | | | | | | | | | | | | 10,362,430,000$ | 10,395,315,000$ | 10,408,583,000$ | 10,419,539,000$ | 9,509,979,000$ | 15,166,859,000$ | 12,909,158,000$ | 11,308,005,000$ | 9,898,688,000$ | 8,941,299,000$ | 7,694,512,000$ | 7,204,533,000$ | 6,849,928,000$ | 6,731,769,000$ | 6,310,813,000$ | 5,920,548,000$ | 9,569,543,000$ | 9,476,193,000$ | 8,336,440,000$ | 9,808,622,000$ | 10,907,576,000$ | |
| QoQ | | (9,591,000$) | (447,568,000$) | 1,123,432,000$ | 574,422,000$ | 61,404,000$ | (53,739,000$) | (727,801,000$) | | | | | | | | | | | | | | | | | | | | (32,885,000$) | (13,268,000$) | (10,956,000$) | 909,560,000$ | (5,656,880,000$) | 2,257,701,000$ | 1,601,153,000$ | 1,409,317,000$ | 957,389,000$ | 1,246,787,000$ | 489,979,000$ | 354,605,000$ | 118,159,000$ | 420,956,000$ | 390,265,000$ | (3,648,995,000$) | 93,350,000$ | 1,139,753,000$ | (1,472,182,000$) | (1,098,954,000$) | | |
| YoY | | 1,240,695,000$ | 1,311,690,000$ | 1,705,519,000$ | (145,714,000$) | | | | | | | | | | | | | | | | | | | | | | | 852,451,000$ | (4,771,544,000$) | (2,500,575,000$) | (888,466,000$) | (388,709,000$) | 6,225,560,000$ | 5,214,646,000$ | 4,103,472,000$ | 3,048,760,000$ | 2,209,530,000$ | 1,383,699,000$ | 1,283,985,000$ | (2,719,615,000$) | (2,744,424,000$) | (2,025,627,000$) | (3,888,074,000$) | (1,338,033,000$) | | | | | |
| Capital Lease Obligations | | 886,135,000$ | 918,887,000$ | 937,369,000$ | 965,742,000$ | 1,136,671,000$ | 1,142,317,000$ | 951,648,000$ | 989,823,000$ | | | | 1,021,454,000$ | | | | | | | | | | | | | | | 587,408,000$ | | | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | 2,430,690,000$ | 2,235,499,000$ | 2,386,979,000$ | 1,972,140,000$ | 2,353,332,000$ | 2,381,436,000$ | 2,504,471,000$ | 2,955,866,000$ | | | | 4,252,003,000$ | | | | | | | | | | | | | | | 1,570,741,000$ | 2,207,841,000$ | 1,937,963,000$ | 1,710,251,000$ | 1,746,948,000$ | 1,992,497,000$ | 1,315,687,000$ | 1,745,547,000$ | 2,303,680,000$ | 1,837,253,000$ | 1,781,882,000$ | 1,495,466,000$ | 1,372,552,000$ | 1,837,324,000$ | 1,380,404,000$ | 2,164,640,000$ | 1,135,472,000$ | 1,412,472,000$ | 943,519,000$ | 1,223,073,000$ | 787,521,000$ | 831,998,000$ |
| QoQ | | 195,191,000$ | (151,480,000$) | 414,839,000$ | (381,192,000$) | (28,104,000$) | (123,035,000$) | (451,395,000$) | | | | | | | | | | | | | | | | | | | | (637,100,000$) | 269,878,000$ | 227,712,000$ | (36,697,000$) | (245,549,000$) | 676,810,000$ | (429,860,000$) | (558,133,000$) | 466,427,000$ | 55,371,000$ | 286,416,000$ | 122,914,000$ | (464,772,000$) | 456,920,000$ | (784,236,000$) | 1,029,168,000$ | (277,000,000$) | 468,953,000$ | (279,554,000$) | 435,552,000$ | (44,477,000$) | (56,940,000$) |
| YoY | | 77,358,000$ | (145,937,000$) | (117,492,000$) | (983,726,000$) | | | | (1,296,137,000$) | | | | | | | | | | | | | | | | | | | (176,207,000$) | 215,344,000$ | 622,276,000$ | (35,296,000$) | (556,732,000$) | 155,244,000$ | (466,195,000$) | 250,081,000$ | 931,128,000$ | (71,000$) | 401,478,000$ | (669,174,000$) | 237,080,000$ | 424,852,000$ | 436,885,000$ | 941,567,000$ | 347,951,000$ | 580,474,000$ | 54,581,000$ | 562,096,000$ | (27,745,000$) | 122,496,000$ |
| Interest Expenses | | 126,288,000$ | 135,822,000$ | 118,115,000$ | 115,532,000$ | 111,337,000$ | 108,616,000$ | 108,203,000$ | 108,732,000$ | 110,599,000$ | 108,096,000$ | 104,441,000$ | | | | | | | | | | | | | | | | 42,002,000$ | 44,644,000$ | 41,355,000$ | 39,320,000$ | 38,671,000$ | 74,606,000$ | 41,545,000$ | 41,089,000$ | 40,246,000$ | 41,142,000$ | 37,278,000$ | 36,878,000$ | 37,356,000$ | 38,878,000$ | 36,860,000$ | 37,414,000$ | 31,370,000$ | 35,395,000$ | 31,615,000$ | 29,847,000$ | 24,667,000$ | 27,687,000$ |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |