The AES Corporation(AES:US)
Market Cap$10.662B
Key Metrics
Price$14.95
Revenue (TTM)$13.054B
Holders Revenue (TTM)$502M
Gross Profit (TTM)$2.649B
Earnings (TTM)$1.872B
EBITDA (TTM)$4.175B
Op. Margin (TTM)18.52%
Dividend Yield4.71%
Holders Yield4.71%
Cash on hand$1.8B
Total Assets$54.238B
Net Assets$9.772B
Total Debt$32.117B
Key Metrics
Price$14.95
Revenue (TTM)$13.054B
Holders Revenue (TTM)$502M
Gross Profit (TTM)$2.649B
Earnings (TTM)$1.872B
EBITDA (TTM)$4.175B
Op. Margin (TTM)18.52%
Dividend Yield4.71%
Holders Yield4.71%
Cash on hand$1.8B
Total Assets$54.238B
Net Assets$9.772B
Total Debt$32.117B
Financials
| Name | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $3.422B | $3.18B | $3.101B | $3.351B | $2.855B | $2.926B | $2.962B | $3.289B | $2.942B | $3.085B | $2.968B | $3.434B | $3.027B | $3.239B | $3.06B | $3.627B | $3.078B | $2.852B | $2.77B | $3.036B | $2.7B | $2.635B | $2.56B | $2.545B | $2.217B | $2.338B | $2.431B | $2.625B | $2.483B | $2.65B | $2.622B | $2.837B | $2.537B | $2.74B | -$64M | $2.693B | $2.613B | $2.581B | $3.544B | $3.542B | $3.229B | $3.271B | $3.4B | $3.522B | $3.656B | $3.984B | $4.132B | $4.441B | $4.311B | $4.262B | $3.783B | $3.996B | $3.945B | $4.15B | $4.622B | $4.355B | $4.089B | $4.586B | $4.157B | $4.307B | $4.435B | $4.156B | $4.404B | $3.99B | $3.923B | $3.92B | $3.408B | $3.652B | $3.291B | $3.269B | $3.475B | $4.319B | $4.126B | $4.081B | $3.664B | $3.484B | $3.34B | $3.091B | $3.129B | $2.947B | $2.862B | $2.817B | $2.973B | $2.759B | $2.649B | $2.663B | $2.543B | $2.422B | $2.262B | $2.257B | $2.087B | $2.231B | $2.192B | $1.911B | $2.134B | $1.896B | $2.038B | $2.201B | $2.299B | $1.845B | $1.877B | $2.545B | $1.916B | $1.761B | $1.751B | $1.696B | $1.128B | $847M | $640M | $638M | $646M | $612M | $565M | $575M | $531M | $358M | $261M | $261M | $284M | $205M | $174M | $172M | $172.9M | $174M | $167M | $137.5M | $135.1M | $136.4M | $136M | $125.2M | $131.1M | $129.2M | $128.8M | $129.5M | $117.2M | $107.6M | $87.2M | $89M | $87M | $92.3M | $81.3M | $72.9M | $50M | $55.1M | $51M | $34M |
Cost of Revenue | $2.73B | $2.54B | $2.519B | $2.616B | $2.402B | $2.485B | $2.542B | $2.567B | $2.389B | $2.466B | $2.474B | $2.516B | $2.529B | $2.645B | $2.497B | $2.735B | $2.515B | $2.322B | $2.211B | $2.276B | $1.972B | $1.971B | $1.654B | $1.789B | $1.693B | $1.831B | $1.871B | $1.924B | $1.981B | $2.064B | $1.976B | $2.166B | $1.937B | $2.084B | -$554M | $2.053B | $1.99B | $2.024B | $2.882B | $2.854B | $2.655B | $2.762B | $2.682B | $2.857B | $2.901B | $3.263B | $3.424B | $3.674B | $3.492B | $3.468B | $3.139B | $3.069B | $3.044B | $3.401B | $3.682B | $3.388B | $3.396B | $3.514B | $3.042B | $3.297B | $3.443B | $3.163B | $3.393B | $3.023B | $2.921B | $2.959B | $2.651B | $2.685B | $2.488B | $2.413B | - | $3.357B | $3.097B | $3.039B | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.691B | $1.99B | $1.588B | $1.762B | $1.417B | $1.921B | $841M | $1.308B | $1.358B | $1.22B | $539M | $602M | $412M | $349M | $357M | $327M | $355M | $352M | $344M | $227M | $144M | $152M | $159M | $108M | -$46M | $84M | $84M | $86M | -$19M | $59.4M | $56.5M | $58.5M | $56.3M | $54.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $692M | $640M | $582M | $735M | $453M | $441M | $420M | $722M | $553M | $619M | $494M | $918M | $498M | $594M | $563M | $892M | $563M | $530M | $559M | $760M | $728M | $664M | $906M | $756M | $524M | $507M | $560M | $701M | $502M | $586M | $646M | $671M | $600M | $656M | $490M | $640M | $623M | $557M | $662M | $688M | $574M | $509M | $718M | $665M | $755M | $721M | $708M | $767M | $819M | $794M | $644M | $927M | $901M | $749M | $940M | $967M | $693M | $1.072B | $1.115B | $1.01B | $992M | $993M | $1.011B | $967M | $1.002B | $961M | $757M | $967M | $803M | $856M | - | $962M | $1.029B | $1.042B | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $440M | $729M | $711M | $506M | $460M | $624M | $1.075B | $453M | $393M | $476M | $589M | $245M | $228M | $289M | $289M | $285M | $210M | $223M | $187M | $131M | $117M | $109M | $125M | $97M | $220M | $88M | $88.9M | $88M | $186M | $78.1M | $78.6M | $77.9M | $79.7M | $70.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $62M | $55M | $69M | $46M | $49M | $77M | $90M | $57M | $66M | $81M | $64M | $64M | $72M | $55M | $58M | $51M | $46M | $52M | $36M | $39M | $45M | $46M | $46M | $41M | $40M | $38M | $60M | $41M | $49M | $46M | $58M | $43M | $35M | $56M | $60M | $67M | $49M | $54M | $59M | $40M | $47M | $48M | $46M | $45M | $50M | $59M | $39M | $45M | $52M | $47M | $37M | $53M | $53M | $54M | $76M | $64M | $74M | $87M | $108M | $90M | $97M | $95M | $113M | $98M | $101M | $80M | $90M | $81M | $87M | $94M | $84M | $3.499B | $3.241B | $3.203B | $115M | $2.768B | $2.525B | $2.321B | $2.697B | $2.188B | $2.073B | $1.957B | $2.122B | $1.911B | $2.168B | $1.888B | $1.881B | $1.73B | $1.648B | $1.626B | $1.432B | $1.666B | $1.757B | $1.366B | $3.672B | $1.826B | $1.689B | $1.611B | $33M | $1.424B | $41M | $116M | $16M | $21M | $19M | $29M | $27M | $13M | $15M | $16M | $14M | $15M | $12M | $17M | $25M | $19M | $9M | $16M | $12M | $8M | $6M | $9M | $10.3M | $8M | $6M | $7.5M | $9.8M | $8.9M | $6.6M | $6.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $62M | $55M | $69M | $46M | $49M | $77M | $90M | $57M | $66M | $75M | $64M | $64M | $72M | $55M | $58M | $51M | $46M | $52M | $36M | $39M | $45M | $46M | $46M | $41M | $40M | $38M | $60M | $41M | $49M | $46M | $58M | $43M | $35M | $56M | $60M | $52M | $49M | $54M | $59M | $40M | $47M | $48M | $46M | $45M | $50M | $55M | $39M | $45M | $52M | $51M | $37M | $53M | $53M | $54M | $76M | $64M | $74M | $87M | $108M | $90M | $97M | $95M | $113M | $98M | $101M | $80M | $90M | $81M | $87M | $84M | $84M | $90M | $99M | $98M | $115M | $93M | $89M | $79M | $125M | $67M | $58M | $57M | $78M | $49M | $45M | $49M | $52M | $40M | $42M | $48M | $60M | $36M | $32M | $29M | $44M | $10M | $28M | $28M | $33M | $17M | $41M | $22M | $16M | $21M | $19M | $29M | $27M | $13M | $15M | $16M | $14M | $15M | $12M | $15M | $20M | $10M | $6M | $9M | $12M | $8M | $6M | $9M | $10.3M | $8M | $6M | $7.5M | $9.8M | $8.9M | $6.6M | $6.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | $6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $15M | - | - | - | - | - | - | - | - | - | $4M | - | - | - | -$4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $10M | - | $3.409B | $3.142B | $3.105B | - | $2.675B | $2.436B | $2.242B | $2.572B | $2.121B | $2.015B | $1.9B | $2.044B | $1.862B | $2.123B | $1.839B | $1.829B | $1.69B | $1.606B | $1.578B | $1.372B | $1.63B | $1.725B | $1.337B | $3.628B | $1.816B | $1.661B | $1.583B | $0 | $1.407B | - | $94M | - | - | - | - | - | - | - | - | - | - | - | $2M | $5M | $9M | $3M | $7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $630M | $585M | $513M | $689M | $404M | $364M | $330M | $665M | $486M | $538M | $430M | $854M | $426M | $539M | $525M | $841M | $497M | $478M | $523M | $721M | $683M | $618M | $860M | $715M | $484M | $469M | $500M | $660M | $453M | $540M | $581M | $628M | $565M | $600M | $445M | $573M | $574M | $503M | $551M | $648M | $527M | $461M | $672M | $620M | $705M | $666M | $669M | $722M | $767M | $743M | $607M | $874M | $848M | $695M | $864M | $903M | $619M | $985M | $1.007B | $920M | $895M | $898M | $898M | $869M | $901M | $881M | $667M | $886M | $716M | $762M | $684M | $872M | $930M | $944M | $710M | $716M | $815M | $770M | $432M | $759M | $789M | $860M | $851M | $848M | $481M | $775M | $662M | $692M | $614M | $631M | $655M | $565M | $435M | $545M | -$1.538B | $70M | $349M | $590M | $678M | $421M | $419M | $508M | $477M | $432M | $374M | $447M | $276M | $847M | $213M | $213M | $226M | $612M | $565M | $161M | $101M | $93M | $89M | $78M | $71M | $75M | $69M | $65M | $62.3M | $65M | $61M | $58.6M | $57.6M | $58.2M | $136M | $54M | $131.1M | $129.2M | $128.8M | $129.5M | $117.2M | $107.6M | $87.2M | $89M | $87M | $92.3M | $81.3M | $72.9M | $50M | $55.1M | $51M | $34M |
| -$181M | -$343M | -$782M | -$362M | -$365M | -$386M | $35M | -$336M | -$563M | -$261M | -$1.009B | -$440M | -$422M | -$274M | -$1.415B | -$224M | -$657M | -$214M | -$2.052B | -$135M | -$813M | -$609M | -$281M | -$1.231B | -$379M | -$149M | -$395M | -$236M | -$335M | -$186M | -$235M | -$296M | -$223M | $398M | -$420M | -$269M | -$348M | -$346M | -$859M | -$354M | -$549M | -$288M | -$435M | -$460M | -$309M | -$331M | -$235M | -$116M | -$349M | -$625M | -$664M | -$424M | -$441M | -$385M | -$273M | -$2.186B | -$418M | -$216M | -$347M | -$654M | -$281M | -$203M | -$1.341B | -$504M | -$345M | -$327M | -$219M | -$287M | -$158M | -$113M | -$238M | -$279M | $527M | -$320M | -$419M | $26M | $270M | -$18M | $140M | -$579M | $6M | $41M | -$47M | -$12M | $87M | -$21M | -$31M | -$15M | -$23M | -$6M | -$92M | -$16M | $207M | $99M | -$686M | $51M | -$64M | -$30M | $104M | -$25M | $141M | $37M | $138M | $103M | $104M | $242M | $130M | -$17M | $37M | -$97M | $63M | $44M | $43M | $42M | $47M | $28M | $14M | $16M | $19M | $9M | $2M | $5M | $4.6M | $3M | $4M | $2.3M | $3.3M | $3.2M | $2.2M | $3.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $65M | $65M | $72M | $76M | $70M | $69M | $69M | $119M | $88M | $105M | $153M | $144M | $131M | $123M | $119M | $100M | $95M | $75M | $86M | $71M | $73M | $68M | $70M | $64M | $64M | $70M | $76M | $81M | $82M | $79M | $79M | $79M | $76M | $76M | -$47M | $63M | $59M | $63M | $99M | $110M | $138M | $117M | $151M | $126M | $116M | $90M | $160M | $69M | $73M | $63M | $62M | $85M | $63M | $65M | $86M | $88M | $82M | $91M | $107M | $102M | $96M | $95M | $104M | $96M | $101M | $108M | $66M | $90M | $89M | $93M | - | $156M | $133M | $116M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $368M | $353M | $365M | $348M | $352M | $342M | $360M | $379M | $389M | $357M | $353M | $326M | $310M | $330M | $304M | $276M | $279M | $258M | $242M | $242M | $237M | $190M | $297M | $290M | $218M | $233M | $262M | $250M | $273M | $265M | $257M | $255M | $263M | $281M | $136M | $297M | $276M | $287M | $345M | $354M | $390M | $342M | $375M | $365M | $287M | $363M | $385M | $390M | $323M | $373M | $417M | $358M | $337M | $370M | $370M | $396M | $384M | $416M | $425M | $418M | $381M | $338M | $359M | $381M | $389M | $381M | $320M | $406M | $368M | $380M | - | $458M | $469M | $435M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $122M | -$55M | -$489M | -$90M | -$83M | -$113M | $326M | -$76M | -$262M | -$9M | -$809M | -$258M | -$243M | -$67M | -$1.23B | -$48M | -$473M | -$31M | -$1.896B | $36M | -$649M | -$487M | -$54M | -$1.005B | -$225M | $14M | -$209M | -$67M | -$144M | - | -$57M | -$120M | -$36M | $603M | -$237M | -$35M | -$131M | -$122M | -$613M | -$110M | -$297M | -$63M | -$211M | -$221M | -$138M | -$58M | -$10M | $205M | -$99M | -$315M | -$309M | -$151M | -$167M | -$80M | $11M | -$1.878B | -$116M | $109M | -$29M | -$338M | $4M | $40M | -$1.086B | -$219M | -$57M | -$54M | $35M | $29M | $121M | $174M | -$238M | $23M | $863M | -$1M | -$419M | $26M | $270M | -$18M | $140M | -$579M | $6M | $41M | -$47M | -$12M | $87M | -$21M | -$31M | -$15M | -$23M | -$6M | -$92M | -$16M | $207M | $99M | -$686M | $51M | -$64M | -$30M | $104M | -$25M | $141M | $37M | $138M | $103M | $104M | $242M | $130M | -$17M | $37M | -$97M | $63M | $44M | $43M | $42M | $47M | $28M | $14M | $16M | $19M | $9M | $2M | $5M | $4.6M | $3M | $4M | $2.3M | $3.3M | $3.2M | $2.2M | $3.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $449M | $242M | -$269M | $327M | $39M | -$22M | $365M | $329M | -$77M | $277M | -$579M | $414M | $4M | $265M | -$890M | $617M | -$160M | $264M | -$1.529B | $586M | -$130M | $9M | $579M | -$516M | $105M | $320M | $105M | $424M | $118M | $354M | $346M | $332M | $342M | $998M | $25M | $304M | $226M | $157M | -$308M | $294M | -$22M | $173M | $237M | $160M | $396M | $335M | $434M | $606M | $418M | $118M | -$57M | $450M | $407M | $310M | $591M | -$1.283B | $201M | $769M | $660M | $266M | $614M | $695M | -$443M | $365M | $556M | $554M | $461M | $599M | $558M | $649M | $744M | $533M | $1.457B | $624M | $531M | $248M | $561M | $288M | $106M | -$363M | $281M | $516M | $272M | $387M | $167M | $271M | $140M | $214M | $120M | $138M | $155M | $95M | $99M | $182M | -$2.635B | -$298M | -$108M | $180M | $356M | $5M | $227M | $163M | $307M | $186M | $200M | $407M | $185M | $85M | $105M | -$19M | $138M | $109M | $107M | $98M | $62M | $65M | $61M | $56M | $49M | $48M | $44M | $44M | $42.4M | $42M | $42M | $38.3M | $37M | $37.1M | $37.7M | $30M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $28M | -$41M | -$139M | -$226M | $167M | $17M | $7M | $103M | -$35M | -$16M | $82M | $109M | -$2M | $72M | $79M | $145M | -$19M | $60M | -$208M | $126M | -$59M | $8M | $161M | -$147M | $113M | $89M | $50M | $130M | $57M | $115M | $199M | $146M | $132M | $231M | $720M | $93M | $86M | $67M | -$353M | $75M | -$7M | $96M | $204M | $43M | $123M | $96M | $116M | $92M | $157M | $54M | $58M | $126M | $76M | $83M | $189M | $172M | $75M | $268M | $167M | $68M | $174M | $215M | -$255M | $102M | $261M | $186M | $114M | $203M | $105M | $174M | $49M | $168M | $318M | $239M | $84M | $156M | $275M | $175M | $33M | $5M | $88M | $186M | $93M | $173M | $80M | $147M | $48M | $128M | $17M | $64M | $66M | $33M | $34M | $51M | -$69M | -$91M | -$7M | $62M | $110M | -$1M | $81M | $57M | $86M | $52M | $60M | $133M | $56M | $27M | $34M | -$6M | $46M | $30M | $36M | $33M | $6M | $15M | $19M | $16M | $13M | $16M | $16M | $15M | $14M | $15M | $15M | $13.5M | $10.8M | $11.5M | $12.1M | $9.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $387M | $275M | -$132M | $517M | -$150M | -$73M | $353M | $210M | -$39M | $278M | -$643M | $291M | -$19M | $189M | -$986M | $446M | -$136M | $171M | -$1.33B | $485M | -$77M | -$29M | $401M | -$481M | $3M | $229M | -$120M | $298M | $67M | $233M | $181M | $191M | $416M | $777M | -$1.286B | $261M | $150M | $98M | -$693M | $229M | -$387M | $74M | $41M | $203M | $264M | $254M | $298M | $508M | $275M | $66M | -$204M | $223M | $333M | $199M | $323M | -$1.402B | $207M | $515M | $445M | $175M | $427M | $483M | -$169M | $397M | $429M | $402M | $283M | $440M | $531M | $501M | -$693M | $359M | $1.16B | $408M | -$517M | $267M | $502M | -$320M | $225M | -$142M | $344M | $429M | $316M | $341M | $104M | $230M | $255M | $130M | $145M | $111M | -$422M | $112M | -$107M | $124M | -$2.788B | -$295M | -$136M | -$323M | $90M | $12M | $141M | $138M | $274M | $166M | $157M | $285M | $133M | $58M | $85M | $5M | $126M | $81M | $71M | $83M | $65M | $51M | $46M | $42M | $38M | $36M | $29M | $30M | $31.2M | $28M | $26M | $25.6M | $24.5M | $26.2M | $25.6M | $25.5M | $5.3M | $23.1M | $21.8M | $21.1M | $15.2M | $16.7M | $11.9M | $12M | $10.4M | $13.6M | $10M | $8.7M | $3.3M | $5.9M | $4.4M | $1.9M |
Minority Interests | $39M | $212M | $452M | $122M | $55M | $119M | $207M | $292M | $224M | $154M | $549M | -$60M | -$20M | -$38M | $83M | -$25M | -$43M | -$56M | $698M | -$142M | $105M | -$119M | -$83M | $148M | -$86M | -$85M | $42M | -$88M | -$50M | -$79M | -$53M | -$90M | -$126M | -$93M | -$56M | -$109M | -$97M | -$122M | -$256M | -$54M | -$95M | $52M | -$126M | -$23M | -$195M | -$112M | -$92M | -$20M | -$142M | -$124M | -$2M | -$152M | -$166M | -$117M | -$148M | -$166M | -$67M | -$174M | -$654M | -$306M | -$253M | -$259M | -$267M | -$283M | -$285M | -$215M | -$331M | -$255M | -$228M | -$283M | - | -$214M | -$257M | -$175M | - | -$163M | -$248M | -$141M | -$144M | -$185M | -$169M | -$81M | -$139M | -$97M | -$19M | -$106M | -$95M | -$37M | -$71M | -$63M | -$22M | -$36M | -$22M | -$31M | $23M | -$20M | $21M | $10M | -$38M | -$9M | -$26M | -$32M | -$53M | -$32M | -$17M | -$18M | -$21M | -$11M | -$14M | -$18M | -$32M | -$22M | -$22M | -$18M | -$9M | -$4M | -$4M | -$2M | -$2M | -$4M | -$1M | -$1M | -$2.8M | -$1M | $1M | -$800K | -$400K | -$600K | -$1.1M | -$700K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | $0 | - | -$5M | $5M | $10M | $0 | - | - | -$6M | - | - | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $426M | $487M | $325M | $634M | -$105M | $46M | $560M | $502M | $191M | $432M | -$94M | $231M | -$39M | $151M | -$903M | $421M | -$179M | $115M | -$632M | $343M | $28M | -$148M | $318M | -$333M | -$83M | $144M | -$78M | $210M | $17M | $154M | $128M | $101M | $290M | $684M | -$1.342B | $152M | $53M | -$24M | -$949M | $175M | -$482M | $126M | -$85M | $180M | $69M | $142M | $206M | $488M | $133M | -$58M | -$206M | $71M | $167M | $82M | $175M | -$1.568B | $140M | $341M | -$209M | -$131M | $174M | $224M | -$436M | $114M | $144M | $187M | -$48M | $185M | $303M | $218M | -$693M | $145M | $903M | $233M | -$517M | $104M | $254M | -$461M | $81M | -$327M | $175M | $348M | $177M | $244M | $85M | $124M | $160M | $93M | $74M | $48M | -$444M | $76M | -$129M | $93M | -$2.765B | -$315M | -$115M | -$313M | $52M | $3M | $115M | $106M | $221M | $134M | $140M | $267M | $112M | $47M | $71M | -$13M | $94M | $59M | $49M | $65M | $56M | $47M | $42M | $40M | $36M | $32M | $28M | $29M | $28.4M | $27M | $27M | $24.8M | $24.1M | $25.6M | $24.5M | $24.8M | $5.3M | $23.1M | $21.8M | $21.1M | $15.2M | $16.7M | $11.9M | $12M | $10.4M | $13.6M | $10M | $8.7M | $3.3M | $5.9M | $4.4M | $1.9M |
Shares Outstanding (Basic) | 715M | 715M | - | 712M | 700M | 711M | 708.86M | 711M | 707.41M | 696.77M | - | 670M | 650M | 669M | 668.89M | 668.25M | 662.96M | 668M | 665.26M | 667M | 700M | 666M | 662.5M | 666M | 691.67M | 664M | 664M | 664M | 850M | 667M | 673.68M | 662M | 661M | 663M | - | 660M | 660M | 659M | 659.03M | 659M | 659M | 661M | 653.85M | 679M | 693M | 704M | 710.34M | 721M | 725M | 724M | - | 742M | 747M | 745M | - | 747M | 764M | 766M | - | 778M | 782M | 787M | - | 814.29M | 695M | 695M | - | 667M | 667M | 665M | - | 669M | 672M | 671M | - | 666M | 667M | 668.12M | - | 654M | 648.15M | 656.6M | - | 642.11M | 653.85M | 652.63M | - | 664.29M | 616.67M | 600M | - | 633.33M | 586.36M | 581.25M | - | 542M | 535M | 541M | - | 531M | 531M | 532.07M | - | 462.07M | 473M | 414.2M | - | 384M | 373.68M | 350.2M | - | 352.17M | 338.1M | 350.2M | - | 346.2M | 336.4M | 320M | - | 290.91M | 280M | 290M | - | 300M | 300M | 275.56M | - | 284.44M | 284.44M | 248M | - | 288.75M | 272.5M | 263.75M | - | 278.33M | 238M | 240M | - | 272M | 200M | 217.5M | - | 196.67M | 220M | 190M |
Shares Outstanding (Diluted) | 715M | 715M | - | 714M | 712M | 713M | 713M | 713M | 713M | 712M | - | 712M | 669M | 712M | 668.89M | 711M | 668M | 711M | 667M | 711M | 700M | 666M | 669M | 666M | 691.67M | 668M | 664M | 667M | 850M | 667M | 673.68M | 665M | 664M | 663M | - | 663M | 662M | 659M | 659.03M | 662M | 659M | 663M | 653.85M | 682M | 695M | 706M | 710.34M | 740M | 728M | 724M | - | 747M | 751M | 749M | - | 747M | 768M | 785M | - | 778M | 787M | 792M | - | 814.29M | 800M | 701M | - | 671M | 684M | 666M | - | 675M | 694M | 679M | - | 675M | 692M | 677.94M | - | 654M | 673.08M | 669.23M | - | 659.46M | 653.85M | 652.63M | - | 664.29M | 672.73M | 600M | - | 633.33M | 586.36M | 581.25M | - | 542M | 535M | 541M | - | 537M | 538M | 532.07M | - | 462.07M | 498M | 414.2M | - | 394M | 394.44M | 372.6M | - | 352.17M | 355M | 350.2M | - | 370.6M | 350.8M | 321.2M | - | 290.91M | 280M | 290M | - | 300M | 300M | 275.56M | - | 284.44M | 284.44M | 248M | - | 288.75M | 272.5M | 263.75M | - | 278.33M | 238M | 240M | - | 272M | 200M | 217.5M | - | 196.67M | 220M | 190M |
EPS (Basic) | $0.60 | $0.68 | - | $0.89 | -$0.15 | $0.07 | $0.79 | $0.71 | $0.27 | $0.62 | - | $0.34 | -$0.06 | $0.22 | -$1.35 | $0.63 | -$0.27 | $0.17 | -$0.95 | $0.52 | $0.04 | -$0.22 | $0.48 | -$0.50 | -$0.12 | $0.22 | -$0.12 | $0.32 | $0.02 | $0.23 | $0.19 | $0.15 | $0.44 | $1.04 | - | $0.23 | $0.08 | -$0.04 | -$1.44 | $0.26 | -$0.73 | $0.19 | -$0.13 | $0.27 | $0.10 | $0.20 | $0.29 | $0.68 | $0.18 | -$0.08 | - | $0.09 | $0.22 | $0.11 | - | -$2.10 | $0.18 | $0.45 | - | -$0.17 | $0.22 | $0.28 | - | $0.14 | $0.18 | $0.27 | - | $0.28 | $0.45 | $0.33 | - | $0.22 | $1.34 | $0.35 | - | $0.16 | $0.38 | -$0.69 | - | -$0.50 | $0.27 | $0.53 | - | $0.38 | $0.13 | $0.19 | - | $0.14 | $0.12 | $0.08 | - | $0.12 | -$0.22 | $0.16 | - | -$0.58 | -$0.22 | -$0.59 | - | $0.01 | $0.22 | $0.20 | - | $0.29 | $0.30 | $0.59 | - | $0.15 | $0.19 | -$0.04 | - | $0.23 | $0.21 | $0.19 | - | $0.13 | $0.13 | $0.13 | - | $0.11 | $0.10 | $0.10 | - | $0.09 | $0.09 | $0.09 | - | $0.09 | $0.09 | $0.10 | - | $0.08 | $0.08 | $0.08 | - | $0.06 | $0.05 | $0.05 | - | $0.05 | $0.05 | $0.04 | - | $0.03 | $0.02 | $0.01 |
EPS (Diluted) | $0.60 | $0.68 | - | $0.89 | -$0.15 | $0.07 | $0.79 | $0.71 | $0.27 | $0.60 | - | $0.32 | -$0.06 | $0.21 | -$1.35 | $0.59 | -$0.27 | $0.16 | -$0.95 | $0.48 | $0.04 | -$0.22 | $0.47 | -$0.50 | -$0.12 | $0.22 | -$0.12 | $0.32 | $0.02 | $0.23 | $0.19 | $0.15 | $0.44 | $1.03 | - | $0.23 | $0.08 | -$0.04 | -$1.44 | $0.26 | -$0.73 | $0.19 | -$0.13 | $0.26 | $0.10 | $0.20 | $0.29 | $0.67 | $0.18 | -$0.08 | - | $0.09 | $0.22 | $0.11 | - | -$2.10 | $0.18 | $0.44 | - | -$0.17 | $0.22 | $0.28 | - | $0.14 | $0.18 | $0.27 | - | $0.28 | $0.45 | $0.33 | - | $0.22 | $1.31 | $0.34 | - | $0.15 | $0.37 | -$0.69 | - | -$0.50 | $0.26 | $0.52 | - | $0.37 | $0.13 | $0.19 | - | $0.14 | $0.11 | $0.08 | - | $0.12 | -$0.22 | $0.16 | - | -$0.58 | -$0.22 | -$0.59 | - | $0.01 | $0.21 | $0.20 | - | $0.29 | $0.28 | $0.56 | - | $0.15 | $0.18 | -$0.04 | - | $0.23 | $0.20 | $0.19 | - | $0.13 | $0.13 | $0.13 | - | $0.11 | $0.10 | $0.10 | - | $0.09 | $0.09 | $0.09 | - | $0.09 | $0.09 | $0.10 | - | $0.08 | $0.08 | $0.08 | - | $0.06 | $0.05 | $0.05 | - | $0.05 | $0.05 | $0.04 | - | $0.03 | $0.02 | $0.01 |
EBIT | $817M | $595M | $96M | $675M | $391M | $320M | $725M | $708M | $312M | $634M | -$226M | $740M | $314M | $595M | -$586M | $893M | $119M | $522M | -$1.287B | $828M | $107M | $199M | $876M | -$226M | $323M | $553M | $367M | $674M | $391M | $619M | $603M | $587M | $605M | $1.279B | $161M | $601M | $502M | $444M | $37M | $648M | $368M | $515M | $612M | $525M | $683M | $698M | $819M | $996M | $741M | $491M | $360M | $808M | $744M | $680M | $961M | -$887M | $585M | $1.185B | $1.085B | $684M | $995M | $1.033B | -$84M | $746M | $945M | $935M | $781M | $1.005B | $926M | $1.029B | $1.943B | $991M | $1.926B | $1.059B | $1.082B | $716M | $815M | $770M | $432M | $759M | $789M | $860M | $851M | $848M | $481M | $775M | $662M | $692M | $614M | $631M | $655M | $565M | $435M | $545M | -$1.538B | $70M | $349M | $590M | $678M | $421M | $419M | $508M | $477M | $432M | $374M | $447M | $276M | $847M | $213M | $213M | $226M | $612M | $565M | $161M | $101M | $93M | $89M | $78M | $71M | $75M | $69M | $65M | $62.3M | $65M | $61M | $58.6M | $57.6M | $58.2M | $136M | $54M | $131.1M | $129.2M | $128.8M | $129.5M | $117.2M | $107.6M | $87.2M | $89M | $87M | $92.3M | $81.3M | $72.9M | $50M | $55.1M | $51M | $34M |
EBITDA | $1.128B | $1.038B | $910M | $1.099B | $583M | $765M | $700M | $1.12B | $815M | $955M | $848M | $1.282B | $841M | $932M | $728M | $1.205B | $869M | $818M | $881M | $1.051B | $1.024B | $953M | $1.198B | $1.043B | $668M | $762M | $722M | $1.004B | $802M | $865M | $748M | $965M | $903M | $931M | $690M | $947M | $927M | $860M | $960M | $1.059B | $963M | $869M | $1.092B | $1.031B | $1.126B | $1.058B | $1.206B | $1.092B | $1.116B | $1.116B | $985M | $1.168B | $1.245B | $1.092B | $1.329B | $1.326B | $1.055B | $1.448B | $1.429B | $1.347B | $1.308B | $1.298B | $1.304B | $1.257B | $1.293B | $1.282B | $1.028B | $1.245B | $1.058B | $1.1B | $2.422B | $1.228B | $1.319B | $1.304B | $1.501B | $927M | $545M | $788M | $292M | $1.338B | $783M | $819M | $898M | $860M | $394M | $796M | $925M | $707M | $637M | $837M | $747M | $581M | $228M | $446M | -$852M | $19M | $413M | $620M | $574M | $446M | $278M | $471M | $339M | $329M | $270M | $205M | $146M | $847M | $176M | $370M | $211M | $685M | $595M | $164M | $115M | $84M | $94M | $77M | $74M | $80M | $212M | $74M | $74M | $77M | $176M | $68.3M | $65.5M | $65.8M | $136M | $61.3M | $131.1M | $129.2M | $128.8M | $129.5M | $117.2M | $107.6M | $87.2M | $89M | $87M | $92.3M | $81.3M | $72.9M | $50M | $55.1M | $51M | $34M |