Bath & Body Works Inc.(BBWI:US)
Market Cap$4.059B
Key Metrics
Price$20.14
Revenue (TTM)$7.21B
Holders Revenue (TTM)$429M
Gross Profit (TTM)$3.181B
Earnings (TTM)$781M
EBITDA (TTM)$1.485B
Op. Margin (TTM)16.74%
Dividend Yield4.04%
Holders Yield10.57%
Cash on hand$820M
Total Assets$4.963B
Net Assets-$1.131B
Total Debt$4.713B
Key Metrics
Price$20.14
Revenue (TTM)$7.21B
Holders Revenue (TTM)$429M
Gross Profit (TTM)$3.181B
Earnings (TTM)$781M
EBITDA (TTM)$1.485B
Op. Margin (TTM)16.74%
Dividend Yield4.04%
Holders Yield10.57%
Cash on hand$820M
Total Assets$4.963B
Net Assets-$1.131B
Total Debt$4.713B
Financials
| Name | Jul 31, 2026 | Apr 30, 2026 | Jan 31, 2026 | Oct 31, 2025 | Jul 31, 2025 | Apr 30, 2025 | Jan 31, 2025 | Oct 31, 2024 | Jul 31, 2024 | Apr 30, 2024 | Jan 31, 2024 | Oct 31, 2023 | Jul 31, 2023 | Apr 30, 2023 | Jan 31, 2023 | Oct 31, 2022 | Jul 31, 2022 | Apr 30, 2022 | Jan 31, 2022 | Oct 31, 2021 | Jul 31, 2021 | Apr 30, 2021 | Jan 31, 2021 | Oct 31, 2020 | Jul 31, 2020 | Apr 30, 2020 | Jan 31, 2020 | Oct 31, 2019 | Jul 31, 2019 | Apr 30, 2019 | Jan 31, 2019 | Oct 31, 2018 | Jul 31, 2018 | Apr 30, 2018 | Jan 31, 2018 | Oct 31, 2017 | Jul 31, 2017 | Apr 30, 2017 | Jan 31, 2017 | Oct 31, 2016 | Jul 31, 2016 | Apr 30, 2016 | Jan 31, 2016 | Oct 31, 2015 | Jul 31, 2015 | Apr 30, 2015 | Jan 31, 2015 | Oct 31, 2014 | Jul 31, 2014 | Apr 30, 2014 | Jan 31, 2014 | Oct 31, 2013 | Jul 31, 2013 | Apr 30, 2013 | Jan 31, 2013 | Oct 31, 2012 | Jul 31, 2012 | Apr 30, 2012 | Jan 31, 2012 | Oct 31, 2011 | Jul 31, 2011 | Apr 30, 2011 | Jan 31, 2011 | Oct 31, 2010 | Jul 31, 2010 | Apr 30, 2010 | Jan 31, 2010 | Oct 31, 2009 | Jul 31, 2009 | Apr 30, 2009 | Jan 31, 2009 | Oct 31, 2008 | Jul 31, 2008 | Apr 30, 2008 | Jan 31, 2008 | Oct 31, 2007 | Jul 31, 2007 | Apr 30, 2007 | Jan 31, 2007 | Oct 31, 2006 | Jul 31, 2006 | Apr 30, 2006 | Jan 31, 2006 | Oct 31, 2005 | Jul 31, 2005 | Apr 30, 2005 | Jan 31, 2005 | Oct 31, 2004 | Jul 31, 2004 | Apr 30, 2004 | Jan 31, 2004 | Oct 31, 2003 | Jul 31, 2003 | Apr 30, 2003 | Jan 31, 2003 | Oct 31, 2002 | Jul 31, 2002 | Apr 30, 2002 | Jan 31, 2002 | Oct 31, 2001 | Jul 31, 2001 | Apr 30, 2001 | Jan 31, 2001 | Oct 31, 2000 | Jul 31, 2000 | Apr 30, 2000 | Jan 31, 2000 | Oct 31, 1999 | Jul 31, 1999 | Apr 30, 1999 | Jan 31, 1999 | Oct 31, 1998 | Jul 31, 1998 | Apr 30, 1998 | Jan 31, 1998 | Oct 31, 1997 | Jul 31, 1997 | Apr 30, 1997 | Jan 31, 1997 | Oct 31, 1996 | Jul 31, 1996 | Apr 30, 1996 | Jan 31, 1996 | Oct 31, 1995 | Jul 31, 1995 | Apr 30, 1995 | Jan 31, 1995 | Oct 31, 1994 | Jul 31, 1994 | Apr 30, 1994 | Jan 31, 1994 | Oct 31, 1993 | Jul 31, 1993 | Apr 30, 1993 | Jan 31, 1993 | Oct 31, 1992 | Jul 31, 1992 | Apr 30, 1992 | Jan 31, 1992 | Oct 31, 1991 | Jul 31, 1991 | Apr 30, 1991 | Jan 31, 1991 | Oct 31, 1990 | Jul 31, 1990 | Apr 30, 1990 | Jan 31, 1990 | Oct 31, 1989 | Jul 31, 1989 | Apr 30, 1989 | Jan 31, 1989 | Oct 31, 1988 | Jul 31, 1988 | Apr 30, 1988 | Jan 31, 1988 | Oct 31, 1987 | Jul 31, 1987 | Apr 30, 1987 | Jan 31, 1987 | Oct 31, 1986 | Jul 31, 1986 | Apr 30, 1986 | Jan 31, 1986 | Oct 31, 1985 | Jul 31, 1985 | Apr 30, 1985 | Jan 31, 1985 | Oct 31, 1984 | Jul 31, 1984 | Apr 30, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.514B | $1.378B | $2.724B | $1.594B | $1.549B | $1.424B | $2.787B | $1.61B | $1.526B | $1.384B | $2.912B | $1.562B | $1.559B | $1.396B | $2.888B | $1.604B | $1.618B | $1.45B | $3.028B | $1.681B | $1.704B | $1.47B | $4.818B | $1.702B | $2.319B | $1.654B | $4.707B | $2.677B | $2.902B | $2.629B | $4.852B | $2.775B | $2.984B | $2.626B | $4.823B | $2.618B | $2.755B | $2.437B | $4.489B | $2.581B | $2.89B | $2.614B | $4.395B | $2.482B | $2.765B | $2.512B | $4.069B | $2.319B | $2.675B | $2.391B | $3.818B | $2.171B | $2.516B | $2.268B | $3.856B | $2.05B | $2.399B | $2.154B | $3.515B | $2.174B | $2.458B | $2.217B | $3.456B | $1.983B | $2.242B | $1.932B | $3.063B | $1.777B | $2.067B | $1.725B | $2.991B | $1.843B | $2.284B | $1.925B | $3.276B | $1.923B | $2.624B | $2.311B | $4.025B | $2.115B | $2.454B | $2.077B | $3.542B | $1.892B | $2.29B | $1.975B | $3.328B | $1.891B | $2.211B | $1.978B | $3.231B | $1.847B | $2.014B | $1.842B | $2.322B | $1.768B | $1.912B | $1.799B | $3.138B | $1.906B | $2.192B | $2.127B | $3.564B | $2.169B | $2.289B | $2.125B | $3.287B | $2.064B | $2.268B | $2.105B | $3.256B | $2B | $2.083B | $2.008B | $3.268B | $2.071B | $2.02B | $1.83B | $2.966B | $1.995B | $1.896B | $1.788B | $2.771B | $1.803B | $1.719B | $1.588B | $2.539B | $1.715B | $1.585B | $1.482B | $2.421B | $1.617B | $1.689B | $1.519B | $2.428B | $1.611B | $1.489B | $1.416B | $2.056B | $1.433B | $1.375B | $1.285B | $1.744B | $1.248B | $1.155B | $1.107B | $1.583B | $1.11B | $990.3M | $964.6M | $1.356B | $1.011B | $893.1M | $811.1M | $1.011B | $891.7M | $822.1M | $803.5M | $982.1M | $803.7M | $695.3M | $661.6M | $787.2M | $613.3M | $525.4M | $461.1M | $433.7M | $348.6M | $290.2M | $270.6M |
Cost of Revenue | $822M | $791M | $1.48B | $936M | $909M | $778M | $1.486B | $910M | $900M | $778M | $1.575B | $880M | $937M | $800M | $1.639B | $926M | $958M | $781M | $1.582B | $842M | $876M | $728M | $2.511B | $839M | $1.608B | $1.366B | $2.914B | $1.936B | $1.919B | $1.695B | $2.884B | $1.847B | $1.925B | $1.682B | $2.783B | $1.629B | $1.727B | $1.534B | $2.545B | $1.556B | $1.777B | $1.571B | $2.392B | $1.451B | $1.651B | $1.456B | $2.234B | $1.372B | $1.631B | $1.409B | $2.176B | $1.314B | $1.527B | $1.327B | $2.139B | $1.225B | $1.457B | $1.252B | $1.988B | $1.389B | $1.556B | $1.375B | $2.011B | $1.269B | $1.464B | $1.238B | $1.814B | $1.214B | $1.399B | $1.177B | $1.967B | $1.263B | $1.523B | $1.284B | $1.972B | $1.309B | $1.803B | $1.508B | $2.413B | $1.356B | $1.601B | $1.288B | $2.041B | $1.286B | $1.545B | $1.29B | $2.037B | $1.279B | $1.413B | $1.303B | $1.89B | $1.251B | $1.312B | $1.23B | $1.256B | $1.203B | $1.239B | $1.177B | $1.814B | $1.34B | $1.5B | $1.456B | $2.235B | $1.365B | $1.547B | $1.427B | $1.937B | $1.322B | $1.466B | $1.369B | $2.004B | $1.313B | $1.399B | $1.347B | $2.025B | $1.373B | $1.407B | $1.253B | $1.913B | $1.368B | $1.331B | $1.247B | $1.892B | $1.277B | $1.223B | $1.116B | $1.637B | $1.15B | $1.123B | $1.029B | $1.649B | $1.106B | $1.191B | $1.069B | $1.581B | $1.104B | $1.026B | $995.5M | $1.333B | $978.3M | $931.3M | $890.2M | $1.12B | $821.4M | $758.1M | $739M | $1.018B | $723M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $692M | $587M | $1.244B | $658M | $640M | $646M | $1.301B | $700M | $626M | $606M | $1.337B | $682M | $622M | $596M | $1.249B | $678M | $660M | $669M | $1.446B | $839M | $828M | $742M | $2.307B | $863M | $711M | $288M | $1.793B | $741M | $983M | $934M | $1.968B | $928M | $1.059B | $944M | $2.04B | $989M | $1.028B | $903M | $1.944B | $1.025B | $1.113B | $1.043B | $2.003B | $1.031B | $1.114B | $1.056B | $1.835B | $947M | $1.044B | $982M | $1.642B | $857M | $989M | $941M | $1.717B | $825M | $942M | $902M | $1.527B | $785M | $902M | $842M | $1.445B | $714M | $778M | $694M | $1.249B | $563M | $668M | $548M | $1.024B | $580M | $761M | $641M | $1.304B | $614M | $821M | $803M | $1.612B | $759M | $853M | $789M | $1.501B | $606M | $745M | $684.65M | $1.291B | $611.4M | $797.97M | $675.65M | $1.341B | $595.45M | $702.22M | $612M | $1.067B | $564.16M | $672.97M | $622M | $1.324B | $566.59M | $691.97M | $670.55M | $1.329B | $804.18M | $742.42M | $698.05M | $1.35B | $742.1M | $802.1M | $735.6M | $1.252B | $686.5M | $684.4M | $661.4M | $1.244B | $697.9M | $613.2M | $576.9M | $1.053B | $627.2M | $564.4M | $541.3M | $879.2M | $526.5M | $495.6M | $472.1M | $901.9M | $564.9M | $462.6M | $452.9M | $771.8M | $510.9M | $498.2M | $449.3M | $847M | $507.6M | $463.1M | $420.1M | $722.8M | $455.1M | $443.9M | $394.3M | $623.6M | $426.5M | $396.5M | $368.3M | $564.6M | $387.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $476M | $356M | $645M | $497M | $483M | $437M | $623M | $482M | $443M | $419M | $641M | $461M | $434M | $415M | $597M | $476M | $418M | $389M | $567M | $430M | $444M | $405M | $1.034B | $427M | $667M | $606M | $992M | $892M | $808M | $781M | $1.069B | $874M | $831M | $789M | $1.054B | $757M | $727M | $694M | $956M | $741M | $705M | $720M | $925M | $692M | $711M | $684M | $878M | $663M | $668M | $646M | $779M | $646M | $631M | $630M | $836M | $638M | $637M | $609M | $765M | $599M | $708M | $625M | $725M | $565M | $542M | $509M | $660M | $504M | $510M | $483M | $980M | $539M | $575M | $432M | $683M | $552M | $732M | $695M | $885M | $692M | $656M | $603M | $769.48M | $586M | $592M | $566.12M | $663.25M | $558.26M | $571.03M | $556.28M | $699.85M | $553.28M | $531.86M | $503M | $494.35M | $546.81M | $534.3M | $528M | $699.13M | $413.13M | $614.95M | $607.79M | $761.43M | $637.96M | $585.34M | $571M | $682.44M | $585.1M | $602.1M | $590.8M | $696.1M | $535.8M | $538.3M | $530.3M | $680.9M | $525.8M | $466.2M | $451.8M | $555.4M | $467M | $410.4M | $415.7M | $464.3M | $361.6M | $326.9M | $322.6M | $391.5M | $329.8M | $300.4M | $293.7M | $365.1M | $298.2M | $301.4M | $295.2M | $367.1M | $295.1M | $268.2M | $271.6M | $318.6M | $265.2M | $249M | $248M | $279.7M | $228M | $211.1M | $214.1M | $251.3M | $197.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $476M | $356M | $645M | $497M | $483M | $437M | $623M | $482M | $443M | $419M | $641M | $461M | $434M | $415M | $597M | $476M | $418M | $389M | $567M | $430M | $444M | $405M | $1.034B | $427M | $667M | $606M | $992M | $892M | $808M | $781M | $1.069B | $874M | $831M | $789M | $1.054B | $757M | $727M | $694M | $956M | $741M | $705M | $720M | $925M | $692M | $711M | $684M | $878M | $663M | $668M | $646M | $779M | $646M | $631M | $630M | $836M | $638M | $637M | $609M | $765M | $599M | $708M | $625M | $725M | $565M | $542M | $509M | $660M | $504M | $519M | $483M | $656M | $539M | $575M | $541M | $683M | $552M | $732M | $695M | $885M | $692M | $656M | $603M | $769.48M | $586M | $592M | $566.12M | $663.25M | $558.26M | $571.03M | $556.28M | $699.85M | $553.28M | $531.86M | $503M | $494.16M | $546.81M | $534.3M | $494M | $699.13M | $583.13M | $614.95M | $607.79M | $761.43M | $637.96M | $585.34M | $571M | $682.44M | $585.1M | $602.1M | $590.8M | $696.1M | $535.8M | $538.3M | $530.3M | $680.9M | $525.8M | $466.2M | $451.8M | $555.4M | $467M | $410.4M | $415.7M | $464.3M | $361.6M | $326.9M | $322.6M | $391.5M | $329.8M | $300.4M | $293.7M | $365.1M | $298.2M | $301.4M | $295.2M | $367.1M | $295.1M | $268.2M | $271.6M | $318.6M | $265.2M | $249M | $248M | $279.7M | $228M | $211.1M | $214.1M | $251.3M | $197.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | -$9M | - | $324M | - | - | -$109M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $192K | - | - | $34M | $0 | -$170M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $216M | $231M | $599M | $161M | $157M | $209M | $678M | $218M | $183M | $187M | $696M | $221M | $188M | $181M | $652M | $202M | $242M | $280M | $879M | $409M | $384M | $337M | $1.273B | $436M | $44M | -$318M | $801M | -$151M | $175M | $153M | $899M | $54M | $228M | $155M | $986M | $232M | $301M | $209M | $988M | $284M | $408M | $323M | $1.078B | $339M | $403M | $372M | $957M | $284M | $376M | $336M | $863M | $211M | $358M | $311M | $881M | $187M | $305M | $293M | $873M | $186M | $194M | $217M | $720M | $149M | $236M | $185M | $589M | $59M | $158M | $65M | $44M | $41M | $186M | $209M | $621M | $62M | $89M | $108M | $727M | $67M | $197M | $186M | $731.16M | $20M | $153M | $118.53M | $627.54M | $53.15M | $226.94M | $119.37M | $641.41M | $42.17M | $170.37M | $109M | $572.29M | $17.35M | $138.67M | $94M | $624.77M | $153.46M | $77.02M | $62.76M | $491.31M | $102.12M | $157.07M | $127.05M | $603.54M | $92.5M | $131.6M | $69.4M | $483.8M | $81M | $76.4M | $56.4M | $475.9M | $95.2M | $72.7M | $49.7M | $424.4M | $88.4M | $81.5M | $53.8M | $343.9M | $91.4M | $96.8M | $80M | $440M | $165.6M | $102.3M | $91.2M | $338.2M | $148.8M | $126.2M | $85.6M | $414.3M | $145.3M | $142.7M | $86.4M | $342.8M | $134.6M | $140.5M | $94.7M | $293.9M | $151.1M | $140.9M | $111.6M | $269.1M | $149.5M | $990.3M | $964.6M | -$2.247B | $1.011B | $893.1M | $811.1M | -$2.109B | $891.7M | $822.1M | $803.5M | -$1.722B | $803.7M | $695.3M | $661.6M | -$1.324B | $613.3M | $525.4M | $461.1M | -$736.3M | $348.6M | $290.2M | $270.6M |
| -$52M | -$65M | -$61M | -$58M | -$62M | -$63M | -$67M | -$73M | -$30M | -$69M | -$73M | -$62M | -$61M | -$69M | -$76M | -$83M | -$84M | -$88M | -$89M | -$182M | -$98M | -$218M | -$118M | -$171M | -$104M | -$94M | -$807M | -$126M | -$133M | -$93M | -$188M | -$95M | -$99M | -$96M | -$144M | -$97M | -$84M | -$91M | -$95M | -$94M | -$28M | -$90M | -$96M | -$79M | -$80M | -$3M | -$77M | -$79M | -$80M | -$81M | -$76M | -$69M | -$76M | -$76M | -$170M | -$59M | -$76M | -$80M | -$293M | -$64M | $82M | $33M | -$1M | -$48M | $8M | $2M | -$53M | -$47M | -$59M | -$62M | -$215M | $1M | -$25M | -$34M | $11M | $1M | $346M | - | $3M | -$2M | -$1M | -$1M | $2.65M | -$1M | -$1.22M | $2.63M | $4.16M | $53.31M | $18.6M | $40.93M | -$3.54M | $133.42M | $910K | $71M | -$16.25M | $5M | -$2.14M | -$35M | $6.22M | $172.63M | $69.25M | $5.91M | -$18.74M | $6.85M | $11.07M | $9.77M | $50.14M | $20.7M | -$600K | $15.3M | $15M | $12.6M | $1.667B | $104.8M | -$261M | $69M | $6.8M | $17.4M | -$800K | $125.4M | $6.5M | $17.1M | $49M | $616.5M | $4.2M | $2.7M | $5.2M | $1.3M | $1.3M | $2.8M | $3.2M | $3.7M | $1.3M | $1.7M | $700K | $2.1M | $4.1M | $12.2M | $1.1M | $1.9M | $4.9M | $3.7M | $3.3M | $4.2M | $2.6M | $2.5M | $400K | $2.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1M | $0 | - | $0 | $1M | $0 | $0 | $1M | $1M | - | - | $5M | $6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $63M | $69M | $68M | $68M | $68M | $71M | $76M | $77M | $77M | $82M | $86M | $84M | $86M | $89M | $86M | $86M | $86M | $89M | $87M | $91M | $97M | $114M | $116M | $119M | $104M | $97M | $92M | $92M | $95M | $99M | $93M | $96M | $98M | $98M | $106M | $99M | $101M | $101M | $99M | $97M | $101M | $97M | $97M | $79M | $78M | $80M | $78M | $80M | $82M | $84M | $82M | $76M | $77M | $79M | $82M | $77M | $79M | $78M | $63M | $64M | $64M | $55M | $48M | $48M | $51M | $61M | $61M | $56M | $58M | $62M | - | - | $47M | $45M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $11M | $4M | $7M | $10M | $6M | $8M | $9M | $4M | $47M | $13M | $13M | $22M | $25M | $20M | $10M | $3M | $2M | $1M | -$2M | -$91M | -$1M | -$104M | -$2M | -$52M | - | $3M | -$715M | -$34M | -$38M | $6M | -$95M | $1M | -$1M | $2M | -$38M | $2M | $17M | $10M | $4M | $3M | $73M | $7M | $1M | - | -$2M | $77M | $1M | $1M | $2M | $3M | $6M | $7M | $1M | $3M | -$88M | $18M | $3M | -$2M | -$230M | - | $146M | $87M | $47M | - | $59M | $62M | $8M | $9M | -$2M | -$1M | -$215M | $1M | $17M | $5M | $11M | $1M | $346M | - | $3M | -$2M | -$1M | -$1M | $2.65M | -$1M | -$1.22M | $2.63M | $4.16M | $53.31M | $18.6M | $40.93M | -$3.54M | $133.42M | $910K | $71M | -$16.25M | $5M | -$2.14M | -$35M | $6.22M | $172.63M | $69.25M | $5.91M | -$18.74M | $6.85M | $11.07M | $9.77M | $50.14M | $20.7M | -$600K | $15.3M | $15M | $12.6M | $1.667B | $104.8M | -$261M | $69M | $6.8M | $17.4M | -$800K | $125.4M | $6.5M | $17.1M | $49M | $616.5M | $4.2M | $2.7M | $5.2M | $1.3M | $1.3M | $2.8M | $3.2M | $3.7M | $1.3M | $1.7M | $700K | $2.1M | $4.1M | $12.2M | $1.1M | $1.9M | $4.9M | $3.7M | $3.3M | $4.2M | $2.6M | $2.5M | $400K | $2.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $164M | $166M | $538M | $103M | $95M | $146M | $611M | $145M | $153M | $118M | $623M | $159M | $127M | $112M | $576M | $119M | $158M | $192M | $790M | $227M | $287M | $119M | $1.155B | $265M | -$60M | -$412M | -$6M | -$277M | $42M | $60M | $711M | -$41M | $129M | $59M | $842M | $135M | $217M | $118M | $893M | $190M | $380M | $233M | $982M | $260M | $323M | $369M | $880M | $205M | $296M | $255M | $787M | $142M | $282M | $235M | $711M | $128M | $229M | $213M | $580M | $122M | $276M | $249M | $719M | $101M | $244M | $187M | $536M | $12M | $99M | $3M | $110M | $3M | $161M | $175M | $591M | $23M | $423M | $92M | $706M | $42M | $180M | $170M | $758.09M | -$2M | $135M | $103.42M | $617.07M | $100.35M | $241.95M | $156.64M | $634.84M | $200.67M | $167.96M | $163M | $577.12M | $21.63M | $136.76M | $86M | $573.61M | $149.15M | $126.55M | $54.69M | $420.15M | $87.23M | $139.57M | $111.95M | $587.06M | $86.7M | $97.4M | $60.5M | $441.4M | $70.4M | $1.714B | $137.5M | $164.3M | $138.7M | $52.6M | $44.9M | $375.4M | $188.5M | $61.2M | $50.2M | $352.2M | $685.3M | $80.8M | $66.2M | $425.7M | $150.5M | $88.8M | $79.3M | $325.3M | $136.2M | $111.2M | $72.2M | $399.9M | $130M | $131.1M | $84.5M | $328.3M | $118.9M | $129.2M | $83.9M | $282.1M | $138.9M | $130M | $102.3M | $256.1M | $138.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $46M | -$17M | $135M | $26M | $31M | $41M | $158M | $39M | $1M | $31M | $44M | $40M | $28M | $31M | $148M | $28M | $38M | $37M | $198M | $50M | $72M | $28M | $295M | $69M | -$11M | -$115M | $186M | -$25M | $4M | $20M | $171M | $2M | $30M | $11M | $178M | $49M | $78M | $24M | $261M | $68M | $128M | $81M | $346M | $96M | $121M | $119M | $315M | $73M | $108M | $98M | $297M | $50M | $104M | $92M | $300M | $54M | $86M | $88M | $221M | $28M | $45M | $84M | $266M | $40M | $66M | $74M | $180M | -$3M | $25M | $0 | $94M | -$1M | $62M | $78M | $202M | $11M | $159M | $39M | $266M | $18M | $67M | $71M | $216M | -$1M | $53M | $37M | $235M | $22M | $94M | $60M | $247M | $71M | $66M | $65M | $230M | $8M | $55M | $42M | $247M | $59M | $55M | $24M | $182M | $38M | $62M | $49M | $253M | $46M | $45M | $27M | $191M | $31M | $30M | $58M | $79M | $59M | $25M | $20M | $162M | $29M | $28M | $22M | $136M | $28M | $32M | $27M | $169M | $60M | $35M | $32M | $129M | $54M | $43M | $28M | $156M | $50M | $51M | $33M | $128M | $46M | $50M | $33M | $110M | $54M | $51M | $40M | $103M | $54M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $118M | $183M | $403M | $77M | $64M | $105M | $453M | $106M | $152M | $87M | $579M | $119M | $99M | $81M | $434M | $91M | $120M | $155M | $594M | $88M | $374M | $277M | $860M | $331M | -$49M | -$297M | -$192M | -$252M | $38M | $40M | $540M | -$43M | $99M | $48M | $664M | $86M | $139M | $94M | $632M | $122M | $252M | $152M | $636M | $164M | $202M | $250M | $565M | $132M | $188M | $157M | $490M | $92M | $178M | $143M | $411M | $74M | $143M | $125M | $359M | $94M | $231M | $165M | $453M | $61M | $178M | $113M | $356M | $15M | $74M | $3M | $16M | $4M | $99M | $97M | $390M | $11M | $248M | $47M | $440M | $24M | $113M | $100M | $559.09M | -$1M | $82M | $83.27M | $382.07M | $78.35M | $147.95M | $96.64M | $387.84M | $129.67M | $101.96M | $97M | $353.06M | $15.78M | $83.25M | $56M | $375.36M | $88.42M | $82.85M | $36.38M | $273.83M | $56.14M | $93.47M | $73.81M | $379.68M | $46.7M | $66M | $40.9M | $288.3M | $45.5M | $1.697B | $87.4M | $117.9M | $87.3M | $38.2M | $30.5M | $242M | $164.1M | $41.4M | $32.5M | $238.6M | $657.3M | $48.8M | $39.2M | $256.7M | $90.5M | $53.8M | $47.3M | $196.3M | $82.2M | $68.2M | $44.2M | $243.9M | $80M | $80.1M | $51.5M | $200.3M | $72.9M | $79.2M | $50.9M | $172.1M | $84.9M | $79M | $62.3M | $153.1M | $84.9M | $63.8M | $45.2M | $120.1M | $70.4M | $30.7M | $23.9M | $63.3M | $69.3M | $57.2M | $45.5M | $87.6M | $68.6M | $40.2M | $31.4M | $56.1M | $42.1M | $25.7M | $21.3M | $33.6M | $28.4M | $16.9M | $13.6M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $0 | - | $3M | $1M | -$1M | $1M | $16M | $6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $63K | - | - | -$6M | -$48.75M | $1.74M | -$11.3M | -$5.69M | -$35.68M | -$6.91M | -$15.9M | -$10.86M | -$45.62M | -$6M | -$13.6M | -$7.4M | -$37.9M | -$6.1M | -$12.6M | -$7.9M | -$32.6M | -$7.6M | -$10.6M | -$5.6M | -$28.6M | -$4.6M | -$8.2M | -$4.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $118M | $183M | $403M | $77M | $64M | $105M | $453M | $106M | $152M | $87M | $579M | $119M | $99M | $81M | $434M | $91M | $120M | $155M | $594M | $88M | $374M | $277M | $860M | $331M | -$49M | -$297M | -$192M | -$252M | $38M | $40M | $540M | -$43M | $99M | $48M | $664M | $86M | $139M | $94M | $632M | $122M | $252M | $152M | $636M | $164M | $202M | $250M | $565M | $132M | $188M | $157M | $490M | $92M | $178M | $143M | $411M | $74M | $143M | $125M | $359M | $94M | $231M | $165M | $453M | $61M | $178M | $113M | $356M | $15M | $74M | $3M | $16M | $4M | $102M | $98M | $389M | $12M | $264M | $53M | $440M | $24M | $113M | $100M | $559.09M | -$1M | $82M | $83.27M | $382.07M | $78.35M | $147.95M | $96.64M | $387.84M | $129.67M | $101.96M | $97M | $353.12M | $15.78M | $83.25M | $50M | $326.61M | $90.15M | $71.55M | $30.69M | $238.15M | $49.23M | $77.57M | $62.95M | $334.06M | $40.7M | $52.4M | $33.5M | $250.4M | $39.4M | $1.684B | $79.5M | $85.3M | $79.7M | $27.6M | $24.9M | $213.4M | $159.5M | $33.2M | $28.2M | $238.6M | $657.3M | $48.8M | $39.2M | $256.7M | $90.5M | $53.8M | $47.3M | $196.3M | $82.2M | $68.2M | $44.2M | $243.9M | $80M | $80.1M | $51.5M | $200.3M | $72.9M | $79.2M | $50.9M | $172.1M | $84.9M | $79M | $62.3M | $153.1M | $84.9M | $63.8M | $45.2M | $120.1M | $70.4M | $30.7M | $23.9M | $63.3M | $69.3M | $57.2M | $45.5M | $87.6M | $68.6M | $40.2M | $31.4M | $56.1M | $42.1M | $25.7M | $21.3M | $33.6M | $28.4M | $16.9M | $13.6M |
Shares Outstanding (Basic) | 201.56M | 201.38M | 201M | 205M | 208M | 212M | 216M | 217M | 222M | 225M | 225.94M | 227M | 228M | 229M | 229M | 228M | 228M | 243.24M | 260.61M | 266.99M | 280M | 284.46M | 283.8M | 283M | 277.8M | 276.99M | - | 276.4M | 276M | 276M | 276.48M | 275M | 275M | 278M | 284.55M | 282M | 286M | 286M | 286M | 286M | 286M | 288M | 290M | 291M | 291M | 292M | 292M | 293M | 297.34M | 297.3M | 297.02M | 296.54M | 295.47M | 295.19M | 295.42M | 288M | 288M | 292M | - | 297M | 301M | 308M | - | 321M | 323M | 325M | - | 321M | 321M | 321M | - | 337M | 339M | 341M | - | 360.91M | 388.24M | 407.69M | - | 395.15M | 389.66M | 400M | - | 400.8M | 410M | 416.33M | - | 470.77M | 477.26M | 508.62M | - | 517.08M | 509.8M | 510.53M | - | 523.02M | 521.51M | 474M | - | 429M | 427.59M | 438.44M | - | 425.58M | 428.62M | 430.48M | - | 407M | 460.45M | 418.75M | - | 437.78M | 471.79M | 530M | - | 531.33M | 552M | 498M | - | 531.67M | 553.33M | 564M | - | 714.46M | 697.14M | 653.33M | - | 717.76M | 717.27M | 717.13M | - | 685M | 682M | 736.67M | - | 727.27M | 728.18M | 735.71M | - | 729M | 720M | 727.14M | - | 707.5M | 718.18M | 692.22M | - | 707.5M | 717.82M | 716.77M | - | 716.72M | 715.39M | 715.39M | - | 755.9M | 755.52M | 754.6M | - | 753.13M | 720.12M | 717.48M | - | 716.2M | 716.2M | 713.46M | - | 712.91M | 709.8M | 709.8M |
Shares Outstanding (Diluted) | 202M | 202M | 203M | 206M | 211M | 215M | 217M | 219M | 223M | 226M | 227M | 228M | 229M | 230M | 230M | 229.14M | 231.07M | 243.24M | 260.91M | 266.99M | 280M | 285.17M | 283.94M | 283M | 277.8M | 276.99M | - | 276.4M | 278.49M | 278.17M | 276.48M | 275.1M | 278.72M | 281.59M | 285.01M | 285.44M | 288.94M | 289.33M | 290.23M | 290.27M | 290.99M | 292.78M | 295.17M | 295.92M | 296.91M | 299.14M | 299.04M | 298.13M | 298.98M | 297.3M | 297.02M | 296.72M | 295.47M | 296.88M | 295.97M | 294.39M | 296.03M | 301.24M | - | 307.93M | 314.8M | 328.47M | - | 331.98M | 333.74M | 332.9M | - | 328.26M | 325.7M | 323M | - | 340M | 341M | 344M | - | 364.98M | 394.03M | 407.69M | - | 401.9M | 403.57M | 400M | - | 400.8M | 410M | 416.33M | - | 479.9M | 477.26M | 508.62M | - | 524.38M | 536.63M | 510.53M | - | 531.21M | 536.84M | 487M | - | 433M | 435.83M | 438.44M | - | 441.37M | 446.23M | 445.31M | - | 452.22M | 460.45M | 478.57M | - | 437.78M | 485.39M | 567.86M | - | 531.33M | 552M | 498M | - | 531.67M | 553.33M | 564M | - | 714.46M | 697.14M | 653.33M | - | 717.76M | 717.27M | 717.13M | - | 685M | 682M | 736.67M | - | 727.27M | 728.18M | 735.71M | - | 729M | 720M | 727.14M | - | 707.5M | 718.18M | 692.22M | - | 707.5M | 717.82M | 716.77M | - | 716.72M | 715.39M | 715.39M | - | 755.9M | 755.52M | 754.6M | - | 753.13M | 720.12M | 717.48M | - | 716.2M | 716.2M | 713.46M | - | 712.91M | 709.8M | 709.8M |
EPS (Basic) | $0.59 | $0.91 | $2 | $0.37 | $0.30 | $0.49 | $2.09 | $0.48 | $0.68 | $0.39 | $2.56 | $0.52 | $0.43 | $0.36 | $1.90 | $0.40 | $0.53 | $0.64 | $2.28 | $0.33 | $1.34 | $0.97 | $3.03 | $1.17 | -$0.18 | -$1.07 | - | -$0.91 | $0.14 | $0.15 | -$0.70 | -$0.16 | $0.36 | $0.17 | $2.33 | $0.30 | $0.49 | $0.33 | $2.21 | $0.43 | $0.88 | $0.53 | $2.19 | $0.56 | $0.69 | $0.86 | $1.93 | $0.45 | $0.63 | $0.53 | $1.65 | $0.31 | $0.61 | $0.48 | $1.39 | $0.25 | $0.50 | $0.43 | - | $0.32 | $0.77 | $0.54 | - | $0.19 | $0.55 | $0.35 | - | $0.046 | $0.19 | $0.01 | - | $0.01 | $0.30 | $0.29 | - | $0.03 | $0.68 | $0.13 | - | $0.06 | $0.29 | $0.25 | - | -$0.0025 | $0.20 | $0.20 | - | $0.17 | $0.31 | $0.19 | - | $0.25 | $0.20 | $0.19 | - | $0.03 | $0.16 | $0.11 | - | $0.21 | $0.17 | $0.07 | - | $0.12 | $0.18 | $0.15 | - | $0.10 | $0.12 | $0.08 | - | $0.09 | $3.57 | $0.15 | - | $0.15 | $0.05 | $0.05 | - | $0.30 | $0.06 | $0.05 | - | $0.92 | $0.07 | $0.06 | - | $0.13 | $0.08 | $0.07 | - | $0.12 | $0.10 | $0.06 | - | $0.11 | $0.11 | $0.07 | - | $0.10 | $0.11 | $0.07 | - | $0.12 | $0.11 | $0.09 | - | $0.12 | $0.09 | $0.07 | - | $0.10 | $0.05 | $0.04 | - | $0.09 | $0.08 | $0.06 | - | $0.09 | $0.06 | $0.05 | - | $0.06 | $0.04 | $0.03 | - | $0.04 | $0.03 | $0.02 |
EPS (Diluted) | $0.58 | $0.90 | $1.99 | $0.37 | $0.30 | $0.49 | $2.09 | $0.48 | $0.68 | $0.38 | $2.55 | $0.52 | $0.43 | $0.35 | $1.89 | $0.40 | $0.52 | $0.64 | $2.28 | $0.33 | $1.34 | $0.97 | $3.03 | $1.17 | -$0.18 | -$1.07 | - | -$0.91 | $0.14 | $0.14 | -$0.70 | -$0.16 | $0.36 | $0.17 | $2.33 | $0.30 | $0.48 | $0.33 | $2.18 | $0.42 | $0.87 | $0.52 | $2.15 | $0.55 | $0.68 | $0.84 | $1.89 | $0.44 | $0.63 | $0.53 | $1.65 | $0.31 | $0.61 | $0.48 | $1.39 | $0.25 | $0.49 | $0.41 | - | $0.31 | $0.73 | $0.50 | - | $0.18 | $0.54 | $0.34 | - | $0.046 | $0.19 | $0.01 | - | $0.01 | $0.30 | $0.28 | - | $0.03 | $0.67 | $0.13 | - | $0.06 | $0.28 | $0.25 | - | -$0.0025 | $0.20 | $0.20 | - | $0.16 | $0.31 | $0.19 | - | $0.25 | $0.19 | $0.19 | - | $0.03 | $0.15 | $0.10 | - | $0.21 | $0.16 | $0.07 | - | $0.11 | $0.17 | $0.14 | - | $0.09 | $0.11 | $0.07 | - | $0.09 | $3.47 | $0.14 | - | $0.15 | $0.05 | $0.05 | - | $0.30 | $0.06 | $0.05 | - | $0.92 | $0.07 | $0.06 | - | $0.13 | $0.08 | $0.07 | - | $0.12 | $0.10 | $0.06 | - | $0.11 | $0.11 | $0.07 | - | $0.10 | $0.11 | $0.07 | - | $0.12 | $0.11 | $0.09 | - | $0.12 | $0.09 | $0.07 | - | $0.10 | $0.05 | $0.04 | - | $0.09 | $0.08 | $0.06 | - | $0.09 | $0.06 | $0.05 | - | $0.06 | $0.04 | $0.03 | - | $0.04 | $0.03 | $0.02 |
EBIT | $227M | $235M | $606M | $171M | $163M | $217M | $687M | $222M | $230M | $200M | $709M | $243M | $213M | $201M | $662M | $205M | $244M | $281M | $877M | $318M | $384M | $233M | $1.271B | $384M | $44M | -$315M | $86M | -$185M | $137M | $159M | $804M | $55M | $227M | $157M | $948M | $234M | $318M | $219M | $992M | $287M | $481M | $330M | $1.079B | $339M | $401M | $449M | $958M | $285M | $378M | $339M | $869M | $218M | $359M | $314M | $793M | $205M | $308M | $291M | $643M | $186M | $340M | $304M | $767M | $149M | $295M | $248M | $597M | $68M | $157M | $65M | $44M | $41M | $208M | $220M | $621M | $62M | $89M | $108M | $727M | $67M | $197M | $186M | $731.16M | $20M | $153M | $118.53M | $627.54M | $53.15M | $226.94M | $119.37M | $641.41M | $42.17M | $170.37M | $109M | $572.29M | $17.35M | $138.67M | $94M | $624.77M | $153.46M | $77.02M | $62.76M | $491.31M | $102.12M | $157.07M | $127.05M | $603.54M | $92.5M | $131.6M | $69.4M | $483.8M | $81M | $76.4M | $56.4M | $475.9M | $95.2M | $72.7M | $49.7M | $424.4M | $88.4M | $81.5M | $53.8M | $343.9M | $91.4M | $96.8M | $80M | $440M | $165.6M | $102.3M | $91.2M | $338.2M | $148.8M | $126.2M | $85.6M | $414.3M | $145.3M | $142.7M | $86.4M | $342.8M | $134.6M | $140.5M | $94.7M | $293.9M | $151.1M | $140.9M | $111.6M | $269.1M | $149.5M | $990.3M | $964.6M | -$2.247B | $1.011B | $893.1M | $811.1M | -$2.109B | $891.7M | $822.1M | $803.5M | -$1.722B | $803.7M | $695.3M | $661.6M | -$1.324B | $613.3M | $525.4M | $461.1M | -$736.3M | $348.6M | $290.2M | $270.6M |
EBITDA | $286M | $296M | $669M | $234M | $227M | $281M | $758M | $291M | $301M | $270M | $779M | $313M | $279M | $257M | $721M | $261M | $297M | $334M | $930M | $459M | $513M | $467M | $1.346B | $564M | $171M | -$176M | $231M | -$37M | $287M | $304M | $950M | $203M | $375M | $305M | $1.093B | $378M | $458M | $361M | $1.132B | $420M | $605M | $451M | $1.201B | $450M | $514M | $560M | $1.069B | $393M | $487M | $449M | $977M | $315M | $461M | $414M | $1.007B | $301M | $404M | $386M | $974M | $280M | $292M | $315M | $823M | $246M | $333M | $283M | $694M | $156M | $256M | $160M | $352M | $106M | $283M | $307M | $698M | $142M | -$169M | $203M | $810M | $147M | $276M | $261M | $806.63M | $91M | $226.25M | $193.66M | $729.17M | $74.37M | $285.46M | $154.01M | $699.21M | -$6.68M | $236.63M | $115M | $662.42M | $90.98M | $222.3M | $205M | $683.94M | $41.74M | $93.15M | $122.18M | $586.27M | $159.38M | $214.1M | $181.94M | $617.54M | $136.3M | $200.6M | $129.5M | $540.7M | $138.1M | -$1.521B | $26.3M | $823.6M | $103.1M | $140.2M | $107.7M | $498.7M | $34.8M | $147.5M | $108.5M | $365.9M | -$451.6M | $164.5M | $146.8M | $505.2M | $233.8M | $160.9M | $156.4M | $403.5M | $209M | $195.5M | $152.4M | $479.2M | $210.4M | $190.8M | $136.3M | $403.1M | $188M | $190M | $142.6M | $340.6M | $194.3M | $182.8M | $151.7M | $312.9M | $187M | $990.3M | $964.6M | -$2.247B | $1.011B | $893.1M | $811.1M | -$2.109B | $891.7M | $822.1M | $803.5M | -$1.722B | $803.7M | $695.3M | $661.6M | -$1.324B | $613.3M | $525.4M | $461.1M | -$736.3M | $348.6M | $290.2M | $270.6M |