| Vertiv Holdings Co (VRT) |
| 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 | | | | | | | | | | | | | | | | | |
| 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 | | | | | | | | | | | | | | | | | |
| Close Price of Common Stock | 254.96$ | 161.94$ | 150.80$ | 128.40$ | 72.22$ | 113.65$ | 99.54$ | 86.63$ | 81.65$ | 48.03$ | 37.21$ | 24.75$ | 14.32$ | 13.67$ | 9.74$ | 8.22$ | 14.01$ | 24.96$ | 24.09$ | 27.30$ | 20.03$ | 18.68$ | 17.33$ | 13.56$ | 8.64$ | | | | | | | | | | | | | | | | | | | | | | | | |
| Market Cap of Common Stock | 97,547,304,381$ | 61,915,866,407$ | 57,585,492,931$ | 48,933,904,855$ | 27,499,612,460$ | 42,656,935,491$ | 37,342,207,533$ | 32,429,506,224$ | 31,187,888,794$ | 18,320,635,245$ | 14,157,535,125$ | 9,398,472,683$ | 5,405,928,238$ | 5,155,743,636$ | 3,670,465,689$ | 3,096,360,104$ | 5,265,767,456$ | 8,800,683,965$ | 8,489,986,666$ | 9,613,477,100$ | 7,037,600,879$ | 6,133,107,266$ | 5,689,732,789$ | 4,451,620,661$ | 2,835,835,073$ | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | 57.55% | 7.52% | 17.68% | 77.94% | (35.53%) | 14.23% | 15.15% | 3.98% | 70.23% | 29.41% | 50.64% | 73.86% | 4.85% | 40.47% | 18.54% | (41.20%) | (40.17%) | 3.66% | (11.69%) | 36.60% | 14.75% | 7.79% | 27.81% | 56.98% | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | 254.72% | 45.15% | 54.21% | 50.89% | (11.83%) | 132.84% | 163.76% | 245.05% | 476.92% | 255.34% | 285.72% | 203.53% | 2.66% | (41.42%) | (56.77%) | (67.79%) | (25.18%) | 43.50% | 49.22% | 115.96% | 148.17% | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | 382,598,464 | 382,553,680 | 382,258,808 | 381,803,828 | 381,001,144 | 380,703,974 | 375,249,753 | 375,113,127 | 373,969,346 | 381,788,876 | 381,349,156 | 380,365,639 | 379,133,659 | 377,368,837 | 377,058,727 | 376,721,173 | 375,991,964 | 375,801,857 | 352,499,706 | 352,331,540 | 351,516,790 | 342,024,612 | 328,411,705 | 328,411,705 | 328,411,705 | 118,261,955 | 118,261,955 | 118,261,955 | 118,261,955 | 118,261,955 | | | | 118,261,955 | | | | | | | | | | | | | | | |
| QoQ% | .01% | .08% | .12% | .21% | .08% | 1.45% | .04% | .31% | (2.05%) | .12% | .26% | .33% | .47% | .08% | .09% | .19% | .05% | 6.61% | .05% | .23% | 2.78% | 4.15% | .00% | .00% | 177.70% | .00% | .00% | .00% | .00% | | | | | | | | | | | | | | | | | | | | |
| YoY% | .42% | .49% | 1.87% | 1.78% | 1.88% | (.28%) | (1.60%) | (1.38%) | (1.36%) | 1.17% | 1.14% | .97% | .84% | .42% | 6.97% | 6.92% | 6.96% | 9.88% | 7.34% | 7.28% | 7.04% | 189.21% | 177.70% | 177.70% | 177.70% | .00% | | | | .00% | | | | | | | | | | | | | | | | | | | |
| Price to Sales | 9.54x | 6.05x | 5.94x | 5.38x | 3.27x | 5.32x | 4.96x | 4.50x | 4.47x | 2.67x | 2.13x | 1.47x | .89x | .91x | .67x | .60x | 1.04x | 1.76x | 1.74x | 1.99x | 1.54x | 1.40x | 1.34x | 1.07x | .66x | | | | | | | | | | | | | | | | | | | | | | | | |
| Price to Earnings | 73.19x | 46.46x | 55.68x | 60.24x | 41.28x | 86.04x | 64.23x | 65.00x | 77.20x | 40.18x | 50.01x | 44.71x | 36.70x | 348.36x | - | 255.90x | 3,510.51x | 73.58x | 61.48x | - | - | - | - | - | - | | | | | | | | | | | | | | | | | | | | | | | | |
| Price to Book | 24.75x | 15.71x | 16.41x | 15.66x | 10.31x | 17.52x | 20.59x | 21.09x | 22.38x | 9.09x | 8.26x | 5.67x | 3.49x | 3.58x | 2.90x | 2.29x | 3.62x | 6.21x | 10.81x | 12.93x | 9.66x | 11.98x | 38.94x | 20.90x | 10.27x | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Revenue | | 2,880,000,000$ | 2,675,800,000$ | 2,638,100,000$ | 2,036,000,000$ | 2,346,400,000$ | 2,073,500,000$ | 1,952,800,000$ | 1,639,100,000$ | 1,865,400,000$ | 1,742,600,000$ | 1,734,100,000$ | 1,521,100,000$ | 1,654,600,000$ | 1,481,100,000$ | 1,399,400,000$ | 1,156,400,000$ | 1,410,500,000$ | 1,228,900,000$ | 1,260,300,000$ | 1,098,400,000$ | 1,305,500,000$ | 1,162,000,000$ | 1,005,700,000$ | 897,300,000$ | 1,171,500,000$ | 1,070,700,000$ | 1,134,100,000$ | 1,054,800,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | | | | | | | | | | | | | |
| QoQ% | | 7.63% | 1.43% | 29.57% | (13.23%) | 13.16% | 6.18% | 19.14% | (12.13%) | 7.05% | .49% | 14.00% | (8.07%) | 11.71% | 5.84% | 21.01% | (18.02%) | 14.78% | (2.49%) | 14.74% | (15.86%) | 12.35% | 15.54% | 12.08% | (23.41%) | 9.41% | (5.59%) | 7.52% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | | | | | | | | | | | | | | |
| YoY% | | 22.74% | 29.05% | 35.09% | 24.22% | 25.79% | 18.99% | 12.61% | 7.76% | 12.74% | 17.66% | 23.92% | 31.54% | 17.31% | 20.52% | 11.04% | 5.28% | 8.04% | 5.76% | 25.32% | 22.41% | 11.44% | 8.53% | (11.32%) | (14.93%) | .00% | .00% | .00% | .00% | .00% | .00% | .00% | | | | | | | | | | | | | | | | | |
| TTM | | 10,229,900,000$ | 9,696,300,000$ | 9,094,000,000$ | 8,408,700,000$ | 8,011,800,000$ | 7,530,800,000$ | 7,199,900,000$ | 6,981,200,000$ | 6,863,200,000$ | 6,652,400,000$ | 6,390,900,000$ | 6,056,200,000$ | 5,691,500,000$ | 5,447,400,000$ | 5,195,200,000$ | 5,056,100,000$ | 4,998,100,000$ | 4,893,100,000$ | 4,826,200,000$ | 4,571,600,000$ | 4,370,500,000$ | 4,236,500,000$ | 4,145,200,000$ | 4,273,600,000$ | 4,431,100,000$ | 3,259,600,000$ | 2,188,900,000$ | 1,054,800,000$ | 0$ | 0$ | 0$ | 0$ | | | | | | | | | | | | | | | | |
| TTM_QoQ% | | 5.50% | 6.62% | 8.15% | 4.95% | 6.39% | 4.60% | 3.13% | 1.72% | 3.17% | 4.09% | 5.53% | 6.41% | 4.48% | 4.85% | 2.75% | 1.16% | 2.15% | 1.39% | 5.57% | 4.60% | 3.16% | 2.20% | (3.00%) | (3.55%) | 35.94% | 48.92% | 107.52% | .00% | .00% | .00% | .00% | | | | | | | | | | | | | | | | | |
| TTM_YoY% | | 27.69% | 28.76% | 26.31% | 20.45% | 16.74% | 13.20% | 12.66% | 15.27% | 20.59% | 22.12% | 23.02% | 19.78% | 13.87% | 11.33% | 7.65% | 10.60% | 14.36% | 15.50% | 16.43% | 6.97% | (1.37%) | 29.97% | 89.37% | 305.16% | .00% | .00% | .00% | .00% | | | | | | | | | | | | | | | | | | | | |
| Gross Margin | | 38.94% | 37.77% | 33.99% | 33.72% | 37.09% | 36.48% | 37.96% | 34.56% | 36.64% | 36.02% | 34.25% | 32.58% | 30.93% | 28.99% | 26.55% | 26.25% | 26.49% | 31.06% | 32.48% | 32.59% | 32.72% | 35.54% | 34.44% | 31.99% | 33.05% | 32.81% | 32.38% | 32.92% | | | | | | | | | | | | | | | | | | | | |
| QoQ | | 1.17% | 3.79% | .27% | (3.37%) | .61% | (1.48%) | 3.40% | (2.08%) | .62% | 1.76% | 1.68% | 1.65% | 1.94% | 2.44% | .29% | (.24%) | (4.57%) | (1.42%) | (.12%) | (.13%) | (2.82%) | 1.10% | 2.46% | (1.07%) | .24% | .43% | (.54%) | | | | | | | | | | | | | | | | | | | | | |
| YoY | | 1.85% | 1.29% | (3.97%) | (.84%) | .45% | .46% | 3.70% | 1.98% | 5.71% | 7.03% | 7.71% | 6.32% | 4.43% | (2.08%) | (5.93%) | (6.34%) | (6.23%) | (4.48%) | (1.97%) | .61% | (.33%) | 2.73% | 2.07% | (.93%) | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Income | | 579,900,000$ | 516,700,000$ | 442,400,000$ | 290,700,000$ | 457,200,000$ | 371,600,000$ | 336,000,000$ | 202,600,000$ | 285,200,000$ | 250,900,000$ | 205,800,000$ | 130,300,000$ | 162,400,000$ | 80,000,000$ | 26,200,000$ | (45,200,000$) | (3,900,000$) | 81,800,000$ | 102,200,000$ | 79,800,000$ | 120,000,000$ | 35,100,000$ | 70,600,000$ | (12,200,000$) | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | 12.23% | 16.80% | 52.18% | (36.42%) | 23.04% | 10.60% | 65.84% | (28.96%) | 13.67% | 21.91% | 57.94% | (19.77%) | 103.00% | 205.34% | 157.97% | (1,058.97%) | (104.77%) | (19.96%) | 28.07% | (33.50%) | 241.88% | (50.28%) | 678.69% | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | 26.84% | 39.05% | 31.67% | 43.49% | 60.31% | 48.11% | 63.27% | 55.49% | 75.62% | 213.63% | 685.50% | 388.27% | 4,264.10% | (2.20%) | (74.36%) | (156.64%) | (103.25%) | 133.05% | 44.76% | 754.10% | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM | | 1,829,700,000$ | 1,707,000,000$ | 1,561,900,000$ | 1,455,500,000$ | 1,367,400,000$ | 1,195,400,000$ | 1,074,700,000$ | 944,500,000$ | 872,200,000$ | 749,400,000$ | 578,500,000$ | 398,900,000$ | 223,400,000$ | 57,100,000$ | 58,900,000$ | 134,900,000$ | 259,900,000$ | 383,800,000$ | 337,100,000$ | 305,500,000$ | 213,500,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_QoQ% | | 7.19% | 9.29% | 7.31% | 6.44% | 14.39% | 11.23% | 13.79% | 8.29% | 16.39% | 29.54% | 45.02% | 78.56% | 291.24% | (3.06%) | (56.34%) | (48.10%) | (32.28%) | 13.85% | 10.34% | 43.09% | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_YoY% | | 33.81% | 42.80% | 45.33% | 54.10% | 56.78% | 59.51% | 85.77% | 136.78% | 290.42% | 1,212.43% | 882.17% | 195.70% | (14.04%) | (85.12%) | (82.53%) | (55.84%) | 21.73% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | 20.14% | 19.31% | 16.77% | 14.28% | 19.49% | 17.92% | 17.21% | 12.36% | 15.29% | 14.40% | 11.87% | 8.57% | 9.82% | 5.40% | 1.87% | (3.91%) | (.28%) | 6.66% | 8.11% | 7.27% | 9.19% | 3.02% | 7.02% | (1.36%) | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | .83% | 2.54% | 2.49% | (5.21%) | 1.56% | .72% | 4.85% | (2.93%) | .89% | 2.53% | 3.30% | (1.25%) | 4.41% | 3.53% | 5.78% | (3.63%) | (6.93%) | (1.45%) | .84% | (1.93%) | 6.17% | (4.00%) | 8.38% | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | .65% | 1.39% | (.44%) | 1.92% | 4.20% | 3.52% | 5.34% | 3.79% | 5.47% | 9.00% | 10.00% | 12.48% | 10.09% | (1.26%) | (6.24%) | (11.17%) | (9.47%) | 3.64% | 1.09% | 8.63% | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Income | | 445,600,000$ | 398,500,000$ | 324,200,000$ | 164,500,000$ | 147,000,000$ | 176,600,000$ | 178,100,000$ | (5,900,000$) | 232,600,000$ | 94,100,000$ | 83,200,000$ | 50,300,000$ | 26,600,000$ | 21,200,000$ | 20,300,000$ | 8,500,000$ | 22,000,000$ | 56,200,000$ | 9,700,000$ | 31,700,000$ | 40,500,000$ | (103,500,000$) | (56,000,000$) | (208,300,000$) | (3,176,317$) | 2,123,979$ | 2,747,555$ | 2,694,579$ | 2,348,869$ | 2,296,093$ | 386,382$ | (596$) | (1,276$) | | | | | | | | | | | | | | | |
| QoQ% | | 11.82% | 22.92% | 97.08% | 11.91% | (16.76%) | (.84%) | 3,118.64% | (102.54%) | 147.18% | 13.10% | 65.41% | 89.10% | 25.47% | 4.43% | 138.82% | (61.36%) | (60.85%) | 479.38% | (69.40%) | (21.73%) | 139.13% | (84.82%) | 73.12% | (6,457.91%) | (249.55%) | (22.70%) | 1.97% | 14.72% | 2.30% | 494.26% | 64,929.20% | 53.29% | | | | | | | | | | | | | | | | |
| YoY% | | 203.13% | 125.65% | 82.03% | 2,888.14% | (36.80%) | 87.67% | 114.06% | (111.73%) | 774.44% | 343.87% | 309.85% | 491.77% | 20.91% | (62.28%) | 109.28% | (73.19%) | (45.68%) | 154.30% | 117.32% | 115.22% | 1,375.06% | (4,972.93%) | (2,138.18%) | (7,830.34%) | (235.23%) | (7.50%) | 611.10% | 452,210.57% | 184,180.64% | | | | | | | | | | | | | | | | | | | |
| TTM | | 1,332,800,000$ | 1,034,200,000$ | 812,300,000$ | 666,200,000$ | 495,800,000$ | 581,400,000$ | 498,900,000$ | 404,000,000$ | 460,200,000$ | 254,200,000$ | 181,300,000$ | 118,400,000$ | 76,600,000$ | 72,000,000$ | 107,000,000$ | 96,400,000$ | 119,600,000$ | 138,100,000$ | (21,600,000$) | (87,300,000$) | (327,300,000$) | (370,976,317$) | (265,352,338$) | (206,604,783$) | 4,389,796$ | 9,914,982$ | 10,087,096$ | 7,725,923$ | 5,030,748$ | 2,680,603$ | | | | | | | | | | | | | | | | | | |
| TTM_QoQ% | | 28.87% | 27.32% | 21.93% | 34.37% | (14.72%) | 16.54% | 23.49% | (12.21%) | 81.04% | 40.21% | 53.13% | 54.57% | 6.39% | (32.71%) | 11.00% | (19.40%) | (13.40%) | 739.35% | 75.26% | 73.33% | 11.77% | (39.81%) | (28.44%) | (4,806.48%) | (55.73%) | (1.71%) | 30.56% | 53.57% | 87.67% | | | | | | | | | | | | | | | | | | | |
| TTM_YoY% | | 168.82% | 77.88% | 62.82% | 64.90% | 7.74% | 128.72% | 175.18% | 241.22% | 500.78% | 253.06% | 69.44% | 22.82% | (35.95%) | (47.86%) | 595.37% | 210.42% | 136.54% | 137.23% | 91.86% | 57.75% | (7,555.93%) | (3,841.57%) | (2,730.61%) | (2,774.18%) | (12.74%) | 269.88% | | | | | | | | | | | | | | | | | | | | | | |
| Profit Margin | | 15.47% | 14.89% | 12.29% | 8.08% | 6.27% | 8.52% | 9.12% | (.36%) | 12.47% | 5.40% | 4.80% | 3.31% | 1.61% | 1.43% | 1.45% | .74% | 1.56% | 4.57% | .77% | 2.89% | 3.10% | (8.91%) | (5.57%) | (23.21%) | (.27%) | .20% | .24% | .26% | | | | | | | | | | | | | | | | | | | | |
| QoQ | | .58% | 2.60% | 4.21% | 1.82% | (2.25%) | (.60%) | 9.48% | (12.83%) | 7.07% | .60% | 1.49% | 1.70% | .18% | (.02%) | .72% | (.83%) | (3.01%) | 3.80% | (2.12%) | (.22%) | 12.01% | (3.34%) | 17.65% | (22.94%) | (.47%) | (.04%) | (.01%) | | | | | | | | | | | | | | | | | | | | | |
| YoY | | 9.21% | 6.38% | 3.17% | 8.44% | (6.20%) | 3.12% | 4.32% | (3.67%) | 10.86% | 3.97% | 3.35% | 2.57% | .05% | (3.14%) | .68% | (2.15%) | (1.54%) | 13.48% | 6.34% | 26.10% | 3.37% | (9.11%) | (5.81%) | (23.47%) | | | | | | | | | | | | | | | | | | | | | | | | |
| Equity to Common Shareholders | | 3,941,300,000$ | 3,508,700,000$ | 3,125,400,000$ | 2,666,400,000$ | 2,434,300,000$ | 1,813,700,000$ | 1,537,500,000$ | 1,393,400,000$ | 2,014,900,000$ | 1,713,900,000$ | 1,658,100,000$ | 1,550,800,000$ | 1,441,900,000$ | 1,267,100,000$ | 1,351,700,000$ | 1,454,100,000$ | 1,417,700,000$ | 785,700,000$ | 743,700,000$ | 728,700,000$ | 512,100,000$ | 146,100,000$ | 213,000,000$ | 276,200,000$ | (704,800,000$) | (696,200,000$) | (638,200,000$) | (607,900,000$) | (540,300,000$) | 5,000,002$ | 5,000,009$ | 23,128$ | (129,600,000$) | | | | | | | | | | | | | | | |
| QoQ | | 432,600,000$ | 383,300,000$ | 459,000,000$ | 232,100,000$ | 620,600,000$ | 276,200,000$ | 144,100,000$ | (621,500,000$) | 301,000,000$ | 55,800,000$ | 107,300,000$ | 108,900,000$ | 174,800,000$ | (84,600,000$) | (102,400,000$) | 36,400,000$ | 632,000,000$ | 42,000,000$ | 15,000,000$ | 216,600,000$ | 366,000,000$ | (66,900,000$) | (63,200,000$) | 981,000,000$ | (8,600,000$) | (58,000,000$) | (30,300,000$) | (67,600,000$) | (545,300,002$) | (7$) | 4,976,881$ | (596$) | | | | | | | | | | | | | | | | |
| QoQ% | | 12.33% | 12.26% | 17.21% | 9.54% | 34.22% | 17.96% | 10.34% | (30.85%) | 17.56% | 3.37% | 6.92% | 7.55% | 13.80% | (6.26%) | (7.04%) | 2.57% | 80.44% | 5.65% | 2.06% | 42.30% | 250.51% | (31.41%) | (22.88%) | 139.19% | (1.24%) | (9.09%) | (4.98%) | (12.51%) | (10,906.00%) | .00% | 21,518.86% | (2.51%) | | | | | | | | | | | | | | | | |
| YoY | | 1,507,000,000$ | 1,695,000,000$ | 1,587,900,000$ | 1,273,000,000$ | 419,400,000$ | 99,800,000$ | (120,600,000$) | (157,400,000$) | 573,000,000$ | 446,800,000$ | 306,400,000$ | 96,700,000$ | 24,200,000$ | 481,400,000$ | 608,000,000$ | 725,400,000$ | 905,600,000$ | 639,600,000$ | 530,700,000$ | 452,500,000$ | 1,216,900,000$ | 842,300,000$ | 851,200,000$ | 884,100,000$ | (164,500,000$) | (701,200,002$) | (643,200,009$) | (607,923,128$) | (540,323,724$) | | | | | | | | | | | | | | | | | | | |
| YoY% | | 61.91% | 93.46% | 103.28% | 91.36% | 20.82% | 5.82% | (7.27%) | (10.15%) | 39.74% | 35.26% | 22.67% | 6.65% | 1.71% | 61.27% | 81.75% | 99.55% | 176.84% | 437.78% | 249.16% | 163.83% | 172.66% | 120.99% | 133.38% | 145.44% | (30.45%) | (14,023.99%) | (12,863.98%) | (2,628,515.77%) | (2,277,540.57%) | | | | | | | | | | | | | | | | | | | |
| Dividends Paid | | 24,000,000$ | 14,200,000$ | 14,200,000$ | 14,200,000$ | 14,100,000$ | 9,400,000$ | 9,400,000$ | 9,300,000$ | | | | | | | | | 3,800,000$ | | | | 3,300,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Additional Paid-In Capital QoQ | | 12,000,000$ | 25,000,000$ | 28,600,000$ | 8,200,000$ | 669,600,000$ | 10,800,000$ | (604,200,000$) | 33,900,000$ | 13,000,000$ | 21,300,000$ | 15,000,000$ | 31,300,000$ | 8,800,000$ | 9,300,000$ | 5,200,000$ | 9,900,000$ | 610,200,000$ | 8,800,000$ | 2,900,000$ | 183,800,000$ | 266,200,000$ | 3,900,000$ | 2,100,000$ | 1,241,900,000$ | | | | | (2,348,870$) | (2,296,108$) | | | | | | | | | | | | | | | | | | |
| Treasury Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Goodwill | | 2,033,700,000$ | 1,444,200,000$ | 1,374,100,000$ | 1,339,800,000$ | 1,321,100,000$ | 1,348,900,000$ | 1,321,900,000$ | 1,322,800,000$ | 1,330,300,000$ | 1,284,300,000$ | 1,299,400,000$ | 1,295,400,000$ | 1,284,700,000$ | 1,247,300,000$ | 1,283,900,000$ | 1,317,700,000$ | 1,330,100,000$ | 588,600,000$ | 603,100,000$ | 599,800,000$ | 607,200,000$ | 611,700,000$ | 600,000,000$ | 596,300,000$ | 605,800,000$ | | | | 634,000,000$ | | | | | | | | | | | | | | | | | | | |
| QoQ% | | 40.82% | 5.10% | 2.56% | 1.42% | (2.06%) | 2.04% | (.07%) | (.56%) | 3.58% | (1.16%) | .31% | .83% | 3.00% | (2.85%) | (2.57%) | (.93%) | 125.98% | (2.40%) | .55% | (1.22%) | (.74%) | 1.95% | .62% | (1.57%) | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | 53.94% | 7.07% | 3.95% | 1.29% | (.69%) | 5.03% | 1.73% | 2.12% | 3.55% | 2.97% | 1.21% | (1.69%) | (3.41%) | 111.91% | 112.88% | 119.69% | 119.06% | (3.78%) | .52% | .59% | .23% | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Other Intangible Assets | | 1,894,800,000$ | 1,507,800,000$ | 1,454,100,000$ | 1,462,700,000$ | 1,487,100,000$ | 1,572,900,000$ | 1,577,600,000$ | 1,615,900,000$ | 1,672,900,000$ | 1,674,100,000$ | 1,746,800,000$ | 1,787,300,000$ | 1,816,100,000$ | 1,801,600,000$ | 1,926,000,000$ | 2,055,200,000$ | 2,138,200,000$ | 1,191,300,000$ | 1,235,100,000$ | 1,262,700,000$ | 1,302,500,000$ | 1,311,700,000$ | 1,341,100,000$ | 1,385,300,000$ | 1,441,600,000$ | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | 387,000,000$ | 53,700,000$ | (8,600,000$) | (24,400,000$) | (85,800,000$) | (4,700,000$) | (38,300,000$) | (57,000,000$) | (1,200,000$) | (72,700,000$) | (40,500,000$) | (28,800,000$) | 14,500,000$ | (124,400,000$) | (129,200,000$) | (83,000,000$) | 946,900,000$ | (43,800,000$) | (27,600,000$) | (39,800,000$) | (9,200,000$) | (29,400,000$) | (44,200,000$) | (56,300,000$) | | | | | | | | | | | | | | | | | | | | | | | | |
| Amortization of Intangible Assets | | 62,100,000$ | 50,900,000$ | 49,800,000$ | 48,700,000$ | 50,100,000$ | 48,100,000$ | 48,300,000$ | 48,900,000$ | 49,200,000$ | 49,300,000$ | 49,300,000$ | 48,900,000$ | 51,800,000$ | 57,900,000$ | 59,400,000$ | 61,300,000$ | 52,400,000$ | 35,000,000$ | 35,200,000$ | 35,300,000$ | 35,000,000$ | 35,800,000$ | 35,700,000$ | 36,300,000$ | 36,600,000$ | 36,900,000$ | 36,800,000$ | 35,400,000$ | | | | | | | | | | | | | | | | | | | | |
| Total Assets | | 12,212,400,000$ | 10,816,300,000$ | 10,406,200,000$ | 9,451,100,000$ | 9,132,500,000$ | 8,891,400,000$ | 8,108,300,000$ | 7,591,400,000$ | 7,998,500,000$ | 7,414,300,000$ | 7,256,600,000$ | 7,255,400,000$ | 7,095,700,000$ | 6,827,000,000$ | 6,827,100,000$ | 6,911,000,000$ | 6,939,600,000$ | 5,261,700,000$ | 5,332,000,000$ | 5,161,400,000$ | 5,073,800,000$ | 4,771,700,000$ | 4,729,900,000$ | 4,629,900,000$ | 4,657,400,000$ | 705,562,140$ | 702,715,354$ | 700,877,687$ | 697,339,051$ | 695,164,081$ | 692,424,839$ | | 25,000$ | | | | | | | | | | | | | | | |
| QoQ | | 1,396,100,000$ | 410,100,000$ | 955,100,000$ | 318,600,000$ | 241,100,000$ | 783,100,000$ | 516,900,000$ | (407,100,000$) | 584,200,000$ | 157,700,000$ | 1,200,000$ | 159,700,000$ | 268,700,000$ | (100,000$) | (83,900,000$) | (28,600,000$) | 1,677,900,000$ | (70,300,000$) | 170,600,000$ | 87,600,000$ | 302,100,000$ | 41,800,000$ | 100,000,000$ | (27,500,000$) | 3,951,837,860$ | 2,846,786$ | 1,837,667$ | 3,538,636$ | 2,174,970$ | 2,739,242$ | | | | | | | | | | | | | | | | | | |
| YoY | | 3,079,900,000$ | 1,924,900,000$ | 2,297,900,000$ | 1,859,700,000$ | 1,134,000,000$ | 1,477,100,000$ | 851,700,000$ | 336,000,000$ | 902,800,000$ | 587,300,000$ | 429,500,000$ | 344,400,000$ | 156,100,000$ | 1,565,300,000$ | 1,495,100,000$ | 1,749,600,000$ | 1,865,800,000$ | 490,000,000$ | 602,100,000$ | 531,500,000$ | 416,400,000$ | 4,066,137,860$ | 4,027,184,646$ | 3,929,022,313$ | 3,960,060,949$ | 10,398,059$ | 10,290,515$ | | 697,314,051$ | | | | | | | | | | | | | | | | | | | |
| Total Liabilities | | 8,271,100,000$ | 7,307,600,000$ | 7,280,800,000$ | 6,784,700,000$ | 6,698,200,000$ | 7,077,700,000$ | 6,570,800,000$ | 6,198,000,000$ | 5,983,600,000$ | 5,700,400,000$ | 5,598,500,000$ | 5,704,600,000$ | 5,653,800,000$ | 5,559,900,000$ | 5,475,400,000$ | 5,456,900,000$ | 5,521,900,000$ | 4,476,000,000$ | 4,588,300,000$ | 4,432,700,000$ | 4,561,700,000$ | 4,625,600,000$ | 4,516,900,000$ | 4,353,700,000$ | 5,362,200,000$ | 25,384,504$ | 24,661,697$ | 26,271,585$ | 25,427,528$ | 25,601,427$ | 25,073,278$ | | 1,276$ | | | | | | | | | | | | | | | |
| QoQ | | 963,500,000$ | 26,800,000$ | 496,100,000$ | 86,500,000$ | (379,500,000$) | 506,900,000$ | 372,800,000$ | 214,400,000$ | 283,200,000$ | 101,900,000$ | (106,100,000$) | 50,800,000$ | 93,900,000$ | 84,500,000$ | 18,500,000$ | (65,000,000$) | 1,045,900,000$ | (112,300,000$) | 155,600,000$ | (129,000,000$) | (63,900,000$) | 108,700,000$ | 163,200,000$ | (1,008,500,000$) | 5,336,815,496$ | 722,807$ | (1,609,888$) | 844,057$ | (173,899$) | 528,149$ | | | | | | | | | | | | | | | | | | |
| YoY | | 1,572,900,000$ | 229,900,000$ | 710,000,000$ | 586,700,000$ | 714,600,000$ | 1,377,300,000$ | 972,300,000$ | 493,400,000$ | 329,800,000$ | 140,500,000$ | 123,100,000$ | 247,700,000$ | 131,900,000$ | 1,083,900,000$ | 887,100,000$ | 1,024,200,000$ | 960,200,000$ | (149,600,000$) | 71,400,000$ | 79,000,000$ | (800,500,000$) | 4,600,215,496$ | 4,492,238,303$ | 4,327,428,415$ | 5,336,772,472$ | (216,923$) | (411,581$) | | 25,426,252$ | | | | | | | | | | | | | | | | | | | |
| Current Ratio | | 1.55x | 1.83x | 1.74x | 1.72x | 1.65x | 1.38x | 1.36x | 1.34x | 1.74x | 1.72x | 1.64x | 1.69x | 1.66x | 1.62x | 1.55x | 1.43x | 1.45x | 1.74x | 1.67x | 1.62x | 1.45x | 1.41x | 1.53x | 1.50x | 1.33x | .44x | 1.01x | .46x | .92x | .96x | 1.96x | | 19.59x | | | | | | | | | | | | | | | |
| Total Current Assets | | 6,819,500,000$ | 6,549,200,000$ | 6,302,000,000$ | 5,461,700,000$ | 5,101,800,000$ | 4,804,600,000$ | 4,191,400,000$ | 3,631,800,000$ | 4,001,500,000$ | 3,621,000,000$ | 3,378,300,000$ | 3,340,600,000$ | 3,158,700,000$ | 2,973,800,000$ | 2,813,600,000$ | 2,724,000,000$ | 2,698,600,000$ | 2,861,500,000$ | 2,849,400,000$ | 2,666,200,000$ | 2,518,800,000$ | 2,251,100,000$ | 2,203,200,000$ | 2,065,700,000$ | 2,017,400,000$ | 548,341$ | 515,881$ | 969,744$ | 1,176,968$ | 1,394,472$ | 1,811,153$ | | 25,000$ | | | | | | | | | | | | | | | |
| QoQ | | 270,300,000$ | 247,200,000$ | 840,300,000$ | 359,900,000$ | 297,200,000$ | 613,200,000$ | 559,600,000$ | (369,700,000$) | 380,500,000$ | 242,700,000$ | 37,700,000$ | 181,900,000$ | 184,900,000$ | 160,200,000$ | 89,600,000$ | 25,400,000$ | (162,900,000$) | 12,100,000$ | 183,200,000$ | 147,400,000$ | 267,700,000$ | 47,900,000$ | 137,500,000$ | 48,300,000$ | 2,016,851,659$ | 32,460$ | (453,863$) | (207,224$) | (217,504$) | (416,681$) | | | | | | | | | | | | | | | | | | |
| Total Current Liabilities | | 4,407,000,000$ | 3,576,800,000$ | 3,614,500,000$ | 3,184,000,000$ | 3,097,000,000$ | 3,489,200,000$ | 3,079,800,000$ | 2,709,900,000$ | 2,305,400,000$ | 2,101,500,000$ | 2,055,500,000$ | 1,971,600,000$ | 1,897,900,000$ | 1,838,400,000$ | 1,820,400,000$ | 1,903,800,000$ | 1,854,800,000$ | 1,646,800,000$ | 1,710,800,000$ | 1,645,400,000$ | 1,741,600,000$ | 1,601,600,000$ | 1,440,500,000$ | 1,378,200,000$ | 1,519,700,000$ | 1,234,504$ | 511,697$ | 2,121,585$ | 1,277,528$ | 1,451,427$ | 923,278$ | | 1,276$ | | | | | | | | | | | | | | | |
| QoQ | | 830,200,000$ | (37,700,000$) | 430,500,000$ | 87,000,000$ | (392,200,000$) | 409,400,000$ | 369,900,000$ | 404,500,000$ | 203,900,000$ | 46,000,000$ | 83,900,000$ | 73,700,000$ | 59,500,000$ | 18,000,000$ | (83,400,000$) | 49,000,000$ | 208,000,000$ | (64,000,000$) | 65,400,000$ | (96,200,000$) | 140,000,000$ | 161,100,000$ | 62,300,000$ | (141,500,000$) | 1,518,465,496$ | 722,807$ | (1,609,888$) | 844,057$ | (173,899$) | 528,149$ | | | | | | | | | | | | | | | | | | |
| Debt to Asset Ratio | | .68x | .68x | .70x | .72x | .73x | .80x | .81x | .82x | .75x | .77x | .77x | .79x | .80x | .81x | .80x | .79x | .80x | .85x | .86x | .86x | .90x | .97x | .95x | .94x | 1.15x | .04x | .04x | .04x | .04x | .04x | .04x | | .05x | | | | | | | | | | | | | | | |
| Long Term Debt | | 2,892,100,000$ | 2,897,600,000$ | 2,900,500,000$ | 2,904,100,000$ | 2,907,200,000$ | 2,909,600,000$ | 2,913,700,000$ | 2,916,100,000$ | 2,919,100,000$ | 2,923,100,000$ | 2,927,400,000$ | 3,156,000,000$ | 3,169,100,000$ | 3,223,800,000$ | 3,117,500,000$ | 2,946,300,000$ | 2,950,500,000$ | 2,118,400,000$ | 2,122,800,000$ | 2,126,900,000$ | 2,130,500,000$ | 2,234,800,000$ | 2,409,000,000$ | 2,418,900,000$ | 3,467,300,000$ | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | (5,500,000$) | (2,900,000$) | (3,600,000$) | (3,100,000$) | (2,400,000$) | (4,100,000$) | (2,400,000$) | (3,000,000$) | (4,000,000$) | (4,300,000$) | (228,600,000$) | (13,100,000$) | (54,700,000$) | 106,300,000$ | 171,200,000$ | (4,200,000$) | 832,100,000$ | (4,400,000$) | (4,100,000$) | (3,600,000$) | (104,300,000$) | (174,200,000$) | (9,900,000$) | (1,048,400,000$) | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | (15,100,000$) | (12,000,000$) | (13,200,000$) | (12,000,000$) | (11,900,000$) | (13,500,000$) | (13,700,000$) | (239,900,000$) | (250,000,000$) | (300,700,000$) | (190,100,000$) | 209,700,000$ | 218,600,000$ | 1,105,400,000$ | 994,700,000$ | 819,400,000$ | 820,000,000$ | (116,400,000$) | (286,200,000$) | (292,000,000$) | (1,336,800,000$) | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Capital Lease Obligations | | 314,500,000$ | | | | 212,400,000$ | | | | 183,900,000$ | | | | 175,600,000$ | 148,500,000$ | 154,400,000$ | 156,800,000$ | 155,700,000$ | 161,800,000$ | 168,100,000$ | 142,700,000$ | 149,600,000$ | 131,300,000$ | 122,500,000$ | 114,800,000$ | 113,200,000$ | | | | | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | 1,728,400,000$ | 1,396,000,000$ | 1,640,800,000$ | 1,467,300,000$ | 1,227,600,000$ | 908,700,000$ | 579,700,000$ | 275,800,000$ | 780,400,000$ | 500,000,000$ | 274,900,000$ | 276,100,000$ | 260,600,000$ | 258,000,000$ | 194,400,000$ | 288,500,000$ | 439,100,000$ | 743,600,000$ | 708,800,000$ | 677,200,000$ | 534,600,000$ | 324,300,000$ | 369,700,000$ | 293,200,000$ | 223,500,000$ | | | | 215,100,000$ | | | | | | | | | | | | | | | | | | | |
| QoQ | | 332,400,000$ | (244,800,000$) | 173,500,000$ | 239,700,000$ | 318,900,000$ | 329,000,000$ | 303,900,000$ | (504,600,000$) | 280,400,000$ | 225,100,000$ | (1,200,000$) | 15,500,000$ | 2,600,000$ | 63,600,000$ | (94,100,000$) | (150,600,000$) | (304,500,000$) | 34,800,000$ | 31,600,000$ | 142,600,000$ | 210,300,000$ | (45,400,000$) | 76,500,000$ | 69,700,000$ | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | 500,800,000$ | 487,300,000$ | 1,061,100,000$ | 1,191,500,000$ | 447,200,000$ | 408,700,000$ | 304,800,000$ | (300,000$) | 519,800,000$ | 242,000,000$ | 80,500,000$ | (12,400,000$) | (178,500,000$) | (485,600,000$) | (514,400,000$) | (388,700,000$) | (95,500,000$) | 419,300,000$ | 339,100,000$ | 384,000,000$ | 311,100,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 16,700,000$ | 22,800,000$ | 21,300,000$ | 25,300,000$ | 30,700,000$ | 35,900,000$ | 44,800,000$ | 39,000,000$ | 42,900,000$ | 43,500,000$ | 46,900,000$ | 46,800,000$ | 45,800,000$ | 38,800,000$ | 33,400,000$ | 29,300,000$ | 24,100,000$ | 22,400,000$ | 20,000,000$ | 24,100,000$ | 25,000,000$ | 26,400,000$ | 30,100,000$ | 68,900,000$ | 76,200,000$ | 77,700,000$ | 78,700,000$ | 77,800,000$ | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |