Blackstone Inc.
NYSE:BX
140.45 (USD) • At close June 6, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 2,944.555 | 2,818.175 | 2,997.733 | 2,401.76 | 3,156.56 | 1,214.532 | 2,246.289 | 2,571.613 | 1,406.083 | 1,618.85 | 1,054.597 | 830.158 | 3,946.252 | 4,291.233 | 4,510.085 | 3,906.397 | 4,142.904 | 2,829.041 | 2,482.642 | 2,172.552 | -2,084.905 | 1,720.91 | 1,527.574 | 1,348.708 | 1,776.38 | 526.178 | 1,607.541 | 2,319.957 | 1,506.571 | 1,964.161 | 1,442.435 | 1,342.1 | 1,584.374 | 1,642.879 | 1,493.08 | 1,223.129 | 951.496 | 710.204 | 223.403 | 1,307.217 | 2,605.913 | 2,161.206 | 1,688.108 | 2,396.445 | 1,596.823 | 2,894.916 | 1,304.797 | 1,481.436 | 1,313.683 | 1,323.067 | 917.17 | 816.947 | 1,133.179 | 1,268.505 | -391.304 | 1,077.052 | 917.207 | 3,587.104 | 928.019 | 461.169 | 803.517 | 799.127 | -315.051 | 488.964 | 116.618 | -915.587 | -716.902 | 537.922 | -149.856 | -1,895.258 | 534.312 | 3,297.291 | 4,262.85 | 7,850.126 | 1,276.702 | 1,577.002 | 220.989 | 5,266.717 | 124.187 | 124.187 | 124.187 |
| Cost of Revenue
| 118.115 | 115.532 | 111.337 | 108.616 | 108.203 | 108.732 | 110.599 | 108.096 | 104.441 | 100.329 | 80.507 | 69.642 | 66.747 | 56.55 | 52.413 | 44.322 | 44.983 | 45.702 | 39.54 | 39.276 | 41.644 | 60.688 | 53.362 | 43.596 | 42.002 | 44.644 | 41.355 | 39.32 | 38.671 | 453.774 | 41.545 | 41.089 | 40.246 | 320.176 | 275.749 | 199.66 | 125.861 | -108.096 | 134.658 | 224.888 | 397.998 | 315.215 | 381.75 | 404.444 | 214.795 | 675.252 | 168.978 | 275.69 | 211.971 | 405.677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 812.347 | 0 | 0 | 0 | 0 | 3.52 | 0 | 0 | 11.122 | 0 | 7.268 | 15.18 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit
| 2,826.44 | 2,702.643 | 2,886.396 | 2,293.144 | 3,048.357 | 1,105.8 | 2,135.69 | 2,463.517 | 1,301.642 | 1,518.521 | 974.09 | 760.516 | 3,879.505 | 4,234.683 | 4,457.672 | 3,862.075 | 4,097.921 | 2,783.339 | 2,443.102 | 2,133.276 | -2,126.549 | 1,660.222 | 1,474.212 | 1,305.112 | 1,734.378 | 481.534 | 1,566.186 | 2,280.637 | 1,467.9 | 1,510.387 | 1,400.89 | 1,301.011 | 1,544.128 | 1,322.703 | 1,217.331 | 1,023.469 | 825.635 | 818.3 | 88.745 | 1,082.329 | 2,207.915 | 1,845.991 | 1,306.358 | 1,992.001 | 1,382.028 | 2,219.664 | 1,135.819 | 1,205.746 | 1,101.712 | 917.39 | 1,223.09 | 627.203 | 952.036 | 915.105 | -124.079 | 1,308.281 | 1,153.269 | 1,084.015 | 784 | 550.088 | 701.239 | 725.346 | 597.023 | 406.416 | 44.914 | -32.884 | -160.254 | 353.933 | 68.523 | -1,898.778 | 526.686 | 952.128 | 4,251.728 | 7,850.126 | 1,269.434 | 1,561.822 | 220.989 | 5,266.717 | 124.187 | 124.187 | 124.187 |
| Gross Profit Ratio
| 0.96 | 0.959 | 0.963 | 0.955 | 0.966 | 0.91 | 0.951 | 0.958 | 0.926 | 0.938 | 0.924 | 0.916 | 0.983 | 0.987 | 0.988 | 0.989 | 0.989 | 0.984 | 0.984 | 0.982 | 1.02 | 0.965 | 0.965 | 0.968 | 0.976 | 0.915 | 0.974 | 0.983 | 0.974 | 0.769 | 0.971 | 0.969 | 0.975 | 0.805 | 0.815 | 0.837 | 0.868 | 1.152 | 0.397 | 0.828 | 0.847 | 0.854 | 0.774 | 0.831 | 0.865 | 0.767 | 0.87 | 0.814 | 0.839 | 0.693 | 1.334 | 0.768 | 0.84 | 0.721 | 0.317 | 1.215 | 1.257 | 0.302 | 0.845 | 1.193 | 0.873 | 0.908 | -1.895 | 0.831 | 0.385 | 0.036 | 0.224 | 0.658 | -0.457 | 1.002 | 0.986 | 0.289 | 0.997 | 1 | 0.994 | 0.99 | 1 | 1 | 1 | 1 | 1 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 344.477 | 345.382 | 344.415 | 317.888 | 373.9 | 289.76 | 318.12 | 306.619 | 321.793 | 310.871 | 275.886 | 293.723 | 242.866 | 312.632 | 219.255 | 208.831 | 187.505 | 216.026 | 173.315 | 173.134 | 162.171 | 192.2 | 175.103 | 180.894 | 148.949 | 157.096 | 171.115 | 163.45 | 181.698 | 161.928 | 147.386 | 169.221 | 133.462 | 165.186 | 139.45 | 139.58 | 128.274 | 142.261 | 176.96 | 188.558 | 147.823 | 159.659 | 138.268 | 141.495 | 140.539 | 136.28 | 126.113 | 121.993 | 116.714 | 136.649 | 129.425 | 151.985 | 164.508 | 192.342 | 133.564 | 125.404 | 140.51 | 135.235 | 120.713 | 130.386 | 106.238 | 116.481 | 111.908 | 113.868 | 108.612 | 121.04 | 135.284 | 129.592 | 118.173 | 159.036 | 119.016 | 116.243 | 81.821 | 0 | 63.946 | 70.218 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 344.477 | 345.382 | 344.415 | 317.888 | 373.9 | 289.76 | 318.12 | 306.619 | 321.793 | 310.871 | 275.886 | 293.723 | 242.866 | 312.632 | 219.255 | 208.831 | 187.505 | 216.026 | 173.315 | 173.134 | 162.171 | 192.2 | 175.103 | 180.894 | 148.949 | 157.096 | 171.115 | 163.45 | 181.698 | 161.928 | 147.386 | 169.221 | 133.462 | 165.186 | 139.45 | 139.58 | 128.274 | 142.261 | 176.96 | 188.558 | 147.823 | 159.659 | 138.268 | 141.495 | 140.539 | 136.28 | 126.113 | 121.993 | 116.714 | 136.649 | 129.425 | 151.985 | 164.508 | 192.342 | 133.564 | 125.404 | 140.51 | 135.235 | 120.713 | 130.386 | 106.238 | 116.481 | 111.908 | 113.868 | 108.612 | 121.04 | 135.284 | 129.592 | 118.173 | 159.036 | 119.016 | 116.243 | 81.821 | 0 | 63.946 | 70.218 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses
| 1,029.362 | 795.984 | 732.041 | 766.647 | 794.803 | 660.96 | 700.268 | 729.922 | 721.493 | 605.455 | 600.273 | 686.025 | 655.744 | 543.988 | 573.52 | 507.496 | 539.728 | 486.807 | 468.676 | 458.381 | 477.138 | 460.685 | 288.16 | 438.521 | 471.397 | 373.79 | 419.285 | 427.479 | 389.403 | -10.675 | 359.209 | 367.203 | 351.589 | 339.122 | 358.578 | 373.363 | 363.575 | 235.13 | 394.076 | 500.986 | 596.747 | 348.212 | 535.12 | 543.842 | 532.517 | 498.471 | 491.314 | 517.079 | 506.416 | 593.574 | 416.046 | 777.578 | 800.428 | 1,032.498 | 140.145 | 628.198 | 614.292 | 3,357.595 | 949.075 | 908.461 | 1,096.754 | 1,120.661 | 73.812 | 1,020.386 | 73.103 | -20.392 | 440.766 | 1,218.486 | 761.511 | -1,341.569 | 939.605 | 2,705.888 | 3,115.689 | 8,066.521 | 869.465 | 1,293.204 | 0 | -155.385 | 0 | 0 | 0 |
| Operating Expenses
| 1,373.839 | 1,141.366 | 1,076.456 | 1,084.535 | 1,168.703 | 950.72 | 1,018.388 | 1,036.541 | 1,043.286 | 916.326 | 876.159 | 979.748 | 898.61 | 856.62 | 792.775 | 716.327 | 727.233 | 702.833 | 641.991 | 631.515 | 639.309 | 652.885 | 463.263 | 619.415 | 620.346 | 530.886 | 590.4 | 590.929 | 571.101 | 151.253 | 506.595 | 536.424 | 485.051 | 504.308 | 498.028 | 512.943 | 491.849 | 377.391 | 571.036 | 689.544 | 744.57 | 507.871 | 673.388 | 685.337 | 673.056 | 634.751 | 617.427 | 639.072 | 623.13 | 730.223 | 545.471 | 929.563 | 964.936 | 1,224.84 | 273.709 | 753.602 | 754.802 | 3,492.83 | 1,069.788 | 1,038.847 | 1,202.992 | 1,237.142 | 185.72 | 1,134.254 | 181.715 | 100.648 | 576.05 | 1,348.078 | 879.684 | -1,182.533 | 1,058.621 | 2,822.131 | 3,197.51 | 8,066.521 | 933.411 | 1,363.422 | 0 | -155.385 | 0 | 0 | 0 |
| Operating Income
| 1,452.601 | 1,561.277 | 1,809.94 | 1,208.609 | 1,879.654 | 155.08 | 1,117.302 | 1,426.976 | 258.356 | 602.195 | 97.931 | -219.232 | 2,980.895 | 3,378.063 | 3,664.897 | 3,145.748 | 3,370.688 | 2,080.506 | 1,801.111 | 1,501.761 | -2,765.858 | 1,007.337 | 1,010.949 | 685.697 | 1,114.032 | -49.352 | 975.786 | 1,689.708 | 896.799 | 1,359.134 | 894.295 | 764.587 | 1,059.077 | 818.395 | 719.303 | 510.526 | 333.786 | 440.909 | -482.291 | 392.785 | 1,463.345 | 1,338.12 | 632.97 | 1,306.664 | 708.972 | 1,584.913 | 518.392 | 566.674 | 478.582 | 187.167 | 371.699 | -112.616 | 168.243 | 43.665 | -665.013 | 323.45 | 162.405 | 94.274 | -141.769 | -577.678 | -399.475 | -438.015 | -500.771 | -645.29 | -877.444 | -1,016.235 | -1,292.952 | -810.156 | -1,029.54 | -716.245 | -524.309 | 475.16 | 1,054.218 | -216.395 | 336.023 | 198.4 | 220.989 | 5,422.102 | 124.187 | 124.187 | 124.187 |
| Operating Income Ratio
| 0.493 | 0.554 | 0.604 | 0.503 | 0.595 | 0.128 | 0.497 | 0.555 | 0.184 | 0.372 | 0.093 | -0.264 | 0.755 | 0.787 | 0.813 | 0.805 | 0.814 | 0.735 | 0.725 | 0.691 | 1.327 | 0.585 | 0.662 | 0.508 | 0.627 | -0.094 | 0.607 | 0.728 | 0.595 | 0.692 | 0.62 | 0.57 | 0.668 | 0.498 | 0.482 | 0.417 | 0.351 | 0.621 | -2.159 | 0.3 | 0.562 | 0.619 | 0.375 | 0.545 | 0.444 | 0.547 | 0.397 | 0.383 | 0.364 | 0.141 | 0.405 | -0.138 | 0.148 | 0.034 | 1.699 | 0.3 | 0.177 | 0.026 | -0.153 | -1.253 | -0.497 | -0.548 | 1.589 | -1.32 | -7.524 | 1.11 | 1.804 | -1.506 | 6.87 | 0.378 | -0.981 | 0.144 | 0.247 | -0.028 | 0.263 | 0.126 | 1 | 1.03 | 1 | 1 | 1 |
| Total Other Income Expenses Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -135.96 | 248.23 | 288.142 | 661.995 | -329.399 | -74.654 | -45.191 | 104.369 | 285.071 | -59.25 | 171.804 | 72.701 | 73.812 | 58.304 | -34.763 | -882.703 | -550.755 | 189.678 | -215.636 | 12.903 | 9.884 | 2,360.343 | 3,036.482 | 0 | 807.904 | 947.659 | 0 | 0 | 0 | 0 | 0 |
| Income Before Tax
| 1,452.601 | 1,561.277 | 1,809.94 | 1,208.609 | 1,879.654 | 155.08 | 1,117.302 | 1,426.976 | 258.356 | 602.195 | 97.931 | -219.232 | 2,980.895 | 3,378.063 | 3,664.897 | 3,145.748 | 3,370.688 | 2,080.506 | 1,801.111 | 1,501.761 | -2,765.858 | 1,007.337 | 1,010.949 | 685.697 | 1,114.032 | -49.352 | 975.786 | 1,689.708 | 896.799 | 1,359.134 | 894.295 | 764.587 | 1,059.077 | 818.395 | 719.303 | 510.526 | 333.786 | 440.909 | -482.291 | 392.785 | 1,463.345 | 1,338.12 | 632.97 | 1,306.664 | 708.972 | 1,584.913 | 518.392 | 566.674 | 478.582 | 187.167 | 235.739 | 135.614 | 456.385 | 705.66 | -994.412 | 248.796 | 117.214 | 198.643 | 143.302 | -636.928 | -227.671 | -365.314 | -426.959 | -586.986 | -912.207 | -1,898.938 | -1,843.707 | -620.478 | -1,245.176 | -703.342 | -514.425 | 2,835.503 | 4,090.7 | -216.395 | 1,143.927 | 1,146.059 | 220.989 | 5,422.102 | 124.187 | 124.187 | 124.187 |
| Income Before Tax Ratio
| 0.493 | 0.554 | 0.604 | 0.503 | 0.595 | 0.128 | 0.497 | 0.555 | 0.184 | 0.372 | 0.093 | -0.264 | 0.755 | 0.787 | 0.813 | 0.805 | 0.814 | 0.735 | 0.725 | 0.691 | 1.327 | 0.585 | 0.662 | 0.508 | 0.627 | -0.094 | 0.607 | 0.728 | 0.595 | 0.692 | 0.62 | 0.57 | 0.668 | 0.498 | 0.482 | 0.417 | 0.351 | 0.621 | -2.159 | 0.3 | 0.562 | 0.619 | 0.375 | 0.545 | 0.444 | 0.547 | 0.397 | 0.383 | 0.364 | 0.141 | 0.257 | 0.166 | 0.403 | 0.556 | 2.541 | 0.231 | 0.128 | 0.055 | 0.154 | -1.381 | -0.283 | -0.457 | 1.355 | -1.2 | -7.822 | 2.074 | 2.572 | -1.153 | 8.309 | 0.371 | -0.963 | 0.86 | 0.96 | -0.028 | 0.896 | 0.727 | 1 | 1.03 | 1 | 1 | 1 |
| Income Tax Expense
| 243.827 | 232.451 | 245.303 | 260.246 | 283.671 | 45.957 | 196.56 | 223.269 | 47.675 | -141.146 | 94.231 | 36.514 | 483.281 | 437.694 | 458.904 | 288.25 | -0.447 | 266.342 | 100.96 | 147.415 | -158.703 | 28.943 | -156.786 | 38.736 | 41.155 | 29.366 | 26.798 | 138.731 | 54.495 | 596.59 | 59.512 | 29.608 | 57.437 | 48.087 | 27.714 | 47.415 | 9.146 | 46.23 | 1.573 | 43.251 | 99.344 | 74.686 | 79.108 | 83.282 | 54.097 | 91.09 | 57.477 | 56.082 | 50.993 | 65.696 | 39.237 | 41.337 | 38.753 | 250.299 | -7.637 | 64.199 | 38.85 | 59.867 | -4.225 | 19.392 | 9.635 | 18.063 | 52.551 | 10.885 | 17.731 | 8.883 | -21.362 | -25.851 | 8.981 | 8.576 | 5.841 | -2.409 | 13.97 | 0 | 10.041 | -2.409 | 0 | 0 | 0 | 0 | 0 |
| Net Income
| 614.852 | 703.873 | 780.835 | 444.414 | 847.386 | 151.8 | 551.994 | 601.274 | 85.812 | 557.854 | 2.296 | -29.393 | 1,216.874 | 1,398.478 | 1,401.895 | 1,309.152 | 1,747.872 | 748.87 | 794.719 | 568.266 | -1,066.492 | 483.149 | 779.437 | 305.792 | 481.304 | -10.868 | 442.742 | 742.042 | 367.872 | 281.588 | 377.92 | 337.407 | 451.909 | 367.951 | 312.905 | 198.626 | 159.753 | 200.87 | -254.697 | 134.168 | 629.448 | 551.451 | 250.505 | 517.016 | 265.617 | 621.255 | 171.164 | 211.148 | 167.635 | 106.413 | 128.824 | -74.964 | 58.325 | -22.677 | -274.567 | 86.237 | 42.704 | -10.973 | -44.358 | -193.32 | -121.377 | -143.25 | -176.183 | -164.284 | -231.574 | -415.177 | -340.331 | -156.531 | -250.993 | -170 | -113.19 | 774.351 | 1,132.076 | 593.017 | 372.548 | 774.351 | 487.155 | 332.666 | 332.666 | 332.666 | 332.666 |
| Net Income Ratio
| 0.209 | 0.25 | 0.26 | 0.185 | 0.268 | 0.125 | 0.246 | 0.234 | 0.061 | 0.345 | 0.002 | -0.035 | 0.308 | 0.326 | 0.311 | 0.335 | 0.422 | 0.265 | 0.32 | 0.262 | 0.512 | 0.281 | 0.51 | 0.227 | 0.271 | -0.021 | 0.275 | 0.32 | 0.244 | 0.143 | 0.262 | 0.251 | 0.285 | 0.224 | 0.21 | 0.162 | 0.168 | 0.283 | -1.14 | 0.103 | 0.242 | 0.255 | 0.148 | 0.216 | 0.166 | 0.215 | 0.131 | 0.143 | 0.128 | 0.08 | 0.14 | -0.092 | 0.051 | -0.018 | 0.702 | 0.08 | 0.047 | -0.003 | -0.048 | -0.419 | -0.151 | -0.179 | 0.559 | -0.336 | -1.986 | 0.453 | 0.475 | -0.291 | 1.675 | 0.09 | -0.212 | 0.235 | 0.266 | 0.076 | 0.292 | 0.491 | 2.204 | 0.063 | 2.679 | 2.679 | 2.679 |
| EPS
| 0.797 | 0.92 | 1.02 | 0.58 | 1.12 | 0.2 | 0.73 | 0.79 | 0.12 | 0.75 | 0.003 | -0.042 | 1.58 | 1.91 | 1.94 | 1.82 | 2.46 | 1.06 | 1.13 | 0.81 | -1.55 | 0.71 | 1.15 | 0.45 | 0.71 | -0.016 | 0.65 | 1.09 | 0.55 | 0.45 | 0.57 | 0.51 | 0.68 | 0.56 | 0.48 | 0.31 | 0.25 | 0.31 | -0.4 | 0.21 | 1.01 | 0.9 | 0.41 | 0.85 | 0.44 | 1.05 | 0.29 | 0.36 | 0.29 | 0.19 | 0.24 | -0.14 | 0.12 | -0.046 | -0.56 | 0.18 | 0.095 | -0.028 | -0.12 | -0.55 | -0.36 | -0.45 | -0.62 | -0.6 | -0.85 | -1.52 | -1.27 | -0.59 | -0.95 | -0.65 | -0.44 | 10.08 | 4.35 | 3.23 | 3.23 | 3.13 | 2.57 | 1.81 | 1.81 | 1.81 | 1.81 |
| EPS Diluted
| 0.796 | 0.91 | 1.02 | 0.58 | 1.11 | 0.2 | 0.73 | 0.79 | 0.11 | 0.75 | 0.003 | -0.042 | 1.58 | 1.91 | 1.94 | 1.82 | 2.46 | 1.06 | 1.13 | 0.81 | -1.55 | 0.71 | 1.15 | 0.45 | 0.71 | -0.016 | 0.64 | 1.09 | 0.53 | -0.9 | 0.55 | 0.5 | 0.68 | 0.56 | 0.47 | 0.3 | 0.23 | 0.31 | -0.4 | 0.21 | 1 | 0.88 | 0.41 | 0.85 | 0.44 | 1.04 | 0.29 | 0.36 | 0.29 | 0.19 | 0.24 | -0.14 | 0.11 | -0.045 | -0.56 | 0.18 | 0.093 | -0.028 | -0.12 | -0.55 | -0.36 | -0.45 | -0.62 | -0.6 | -0.85 | -1.52 | -1.27 | -0.59 | -0.95 | -0.65 | -0.44 | 10.08 | 4.35 | 3.23 | 3.23 | 3.13 | 2.57 | 1.81 | 1.81 | 1.81 | 1.81 |
| EBITDA
| 1,461.576 | 1,570.298 | 1,818.921 | 1,217.591 | 1,888.635 | 164.082 | 1,126.313 | 1,436.042 | 271.352 | 617.004 | 112.823 | -200.534 | 2,999.593 | 3,396.76 | 3,683.595 | 3,164.446 | 3,389.466 | 2,098.309 | 1,818.861 | 1,519.511 | -2,748.108 | 1,025.086 | 1,028.699 | 703.447 | 1,131.782 | -33.791 | 990.262 | 1,704.2 | 911.291 | 1,373.019 | 905.259 | 775.55 | 1,070.041 | 834.01 | 740.976 | 533.353 | 356.614 | 464.399 | -452.766 | 416.407 | 1,488.145 | 1,363.126 | 658.055 | 1,332.23 | 735.23 | 1,611.309 | 543.175 | 588.253 | 501.495 | 210.909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -661.042 | 0 | 0 | 1,054.218 | 0 | 336.023 | 198.4 | 0 | 0 | 0 | 0 | 0 |
| EBITDA Ratio
| 0.496 | 0.557 | 0.607 | 0.507 | 0.598 | 0.135 | 0.501 | 0.558 | 0.193 | 0.381 | 0.107 | -0.242 | 0.76 | 0.792 | 0.817 | 0.81 | 0.818 | 0.742 | 0.733 | 0.699 | 1.318 | 0.596 | 0.673 | 0.522 | 0.637 | -0.064 | 0.616 | 0.735 | 0.605 | 0.699 | 0.628 | 0.578 | 0.675 | 0.508 | 0.496 | 0.436 | 0.375 | 0.654 | -2.027 | 0.319 | 0.571 | 0.631 | 0.39 | 0.556 | 0.46 | 0.557 | 0.416 | 0.397 | 0.382 | 0.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.349 | 0 | 0 | 0.247 | 0 | 0.263 | 0.126 | 0 | 0 | 0 | 0 | 0 |