Best Buy Co., Inc.(BBY:US)
Market Cap$19.489B
Key Metrics
Price$92.63
Revenue (TTM)$42.201B
Holders Revenue (TTM)$974M
Gross Profit (TTM)$9.57B
Earnings (TTM)$1.272B
EBITDA (TTM)$2.631B
Op. Margin (TTM)4.34%
Dividend Yield4.11%
Holders Yield5%
Cash on hand$1.749B
Total Assets$14.89B
Net Assets$3.083B
Total Debt$4.126B
Key Metrics
Price$92.63
Revenue (TTM)$42.201B
Holders Revenue (TTM)$974M
Gross Profit (TTM)$9.57B
Earnings (TTM)$1.272B
EBITDA (TTM)$2.631B
Op. Margin (TTM)4.34%
Dividend Yield4.11%
Holders Yield5%
Cash on hand$1.749B
Total Assets$14.89B
Net Assets$3.083B
Total Debt$4.126B
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 | Oct 31, 2012 | Jul 31, 2012 | Apr 30, 2012 | Feb 29, 2012 | Nov 30, 2011 | Aug 31, 2011 | May 31, 2011 | Feb 28, 2011 | Nov 30, 2010 | Aug 31, 2010 | May 31, 2010 | Feb 28, 2010 | Nov 30, 2009 | Aug 31, 2009 | May 31, 2009 | Feb 28, 2009 | Nov 30, 2008 | Aug 31, 2008 | May 31, 2008 | Feb 29, 2008 | Nov 30, 2007 | Aug 31, 2007 | May 31, 2007 | Feb 28, 2007 | Nov 30, 2006 | Aug 31, 2006 | May 31, 2006 | Feb 28, 2006 | Nov 30, 2005 | Aug 31, 2005 | May 31, 2005 | Feb 28, 2005 | Nov 30, 2004 | Aug 31, 2004 | May 31, 2004 | Feb 29, 2004 | Nov 30, 2003 | Aug 31, 2003 | May 31, 2003 | Feb 28, 2003 | Nov 30, 2002 | Aug 31, 2002 | May 31, 2002 | Feb 28, 2002 | Nov 30, 2001 | Aug 31, 2001 | May 31, 2001 | Feb 28, 2001 | Nov 30, 2000 | Aug 31, 2000 | May 31, 2000 | Feb 29, 2000 | Nov 30, 1999 | Aug 31, 1999 | May 31, 1999 | Feb 28, 1999 | Nov 30, 1998 | Aug 31, 1998 | May 31, 1998 | Feb 28, 1998 | Nov 30, 1997 | Aug 31, 1997 | May 31, 1997 | Feb 28, 1997 | Nov 30, 1996 | Aug 31, 1996 | May 31, 1996 | Feb 29, 1996 | Nov 30, 1995 | Aug 31, 1995 | May 31, 1995 | Feb 28, 1995 | Nov 30, 1994 | Aug 31, 1994 | May 31, 1994 | Feb 28, 1994 | Nov 30, 1993 | Aug 31, 1993 | May 31, 1993 | Feb 28, 1993 | Nov 30, 1992 | Aug 31, 1992 | May 31, 1992 | Feb 29, 1992 | Nov 30, 1991 | Aug 31, 1991 | May 31, 1991 | Feb 28, 1991 | Nov 30, 1990 | Aug 31, 1990 | May 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $9.779B | $8.936B | $13.814B | $9.672B | $9.438B | $8.767B | $13.948B | $9.445B | $9.288B | $8.847B | $14.646B | $9.756B | $9.583B | $9.467B | $14.735B | $10.587B | $10.329B | $10.647B | $16.365B | $11.91B | $11.849B | $11.637B | $16.937B | $11.853B | $9.91B | $8.562B | $15.196B | $9.764B | $9.536B | $9.142B | $14.801B | $9.59B | $9.379B | $9.109B | $15.363B | $9.32B | $8.94B | $8.528B | $13.482B | $8.945B | $8.533B | $8.443B | $13.623B | $8.819B | $8.528B | $8.558B | $13.028B | $9.032B | $8.459B | $8.639B | $14.368B | $9.327B | $9.266B | $9.347B | $9.381B | $9.339B | $10.373B | $16.319B | $12.099B | $11.347B | $10.94B | $16.256B | $11.89B | $11.339B | $10.787B | $16.553B | $12.024B | $11.022B | $10.095B | $14.724B | $11.5B | $9.801B | $8.99B | $13.418B | $9.928B | $8.75B | $7.927B | $12.899B | $8.473B | $7.603B | $6.959B | $10.693B | $7.335B | $6.702B | $6.118B | $9.227B | $6.647B | $6.08B | $5.475B | $8.449B | $6.032B | $5.396B | $4.668B | $5.847B | $5.131B | $5.008B | $4.586B | $6.98B | $4.756B | $4.164B | $3.697B | $5.462B | $3.732B | $3.169B | $2.964B | $4.315B | $3.107B | $2.687B | $2.385B | $3.458B | $2.493B | $2.182B | $1.944B | $2.852B | $2.106B | $1.793B | $1.607B | $2.348B | $2.007B | $1.779B | $1.637B | $2.576B | $1.929B | $1.438B | $1.275B | $1.947B | $1.35B | $933.2M | $849.4M | $1.193B | $808.5M | $563M | $441.9M | $613.6M | $474.4M | $285.4M | $246.5M | $339.9M | $230.6M | $193.6M | $165.6M | $215.7M | $170.8M | $152.2M | $126.1M | $198.3M | $118.3M | $107.2M | $105.8M | $172M | $117.2M | $111.8M | $106.5M | $161.4M | $95.8M | $75.3M | $70.8M | $88.6M | $43.1M | $37M | $32.6M | $41.2M | $21.9M | $17.3M | $18.9M | $18.9M | $9.5M | $8.9M |
Cost of Revenue | $7.441B | $6.834B | $10.932B | $7.424B | $7.244B | $6.718B | $11.03B | $7.228B | $7.102B | $6.783B | $11.645B | $7.524B | $7.363B | $7.317B | $11.795B | $8.255B | $8.042B | $8.294B | $13.052B | $9.108B | $9.039B | $8.922B | $13.394B | $9.058B | $7.64B | $6.597B | $11.961B | $7.403B | $7.253B | $6.973B | $11.518B | $7.266B | $7.15B | $6.984B | $11.942B | $7.04B | $6.787B | $6.506B | $10.452B | $6.742B | $6.471B | $6.298B | $10.672B | $6.707B | $6.43B | $6.528B | $10.184B | $6.956B | $6.481B | $6.672B | $11.487B | $7.17B | $6.808B | $7.189B | $7.153B | $7.078B | $7.789B | $12.317B | $9.168B | $8.475B | $8.172B | $12.313B | $8.907B | $8.421B | $7.994B | $12.576B | $9.082B | $8.338B | $7.538B | $11.101B | $8.639B | $7.42B | $6.857B | $10.24B | $7.591B | $6.611B | $6.035B | $9.792B | $6.478B | $5.701B | $5.194B | $8.024B | $5.547B | $4.991B | $4.56B | $7.304B | $5.104B | $4.528B | $4.086B | $6.307B | $4.546B | $4.024B | $3.483B | $3.992B | $3.881B | $3.879B | $3.521B | $5.372B | $3.728B | $3.216B | $2.851B | $4.295B | $2.999B | $2.482B | $2.324B | $3.466B | $2.492B | $2.134B | $1.9B | $2.819B | $2.028B | $1.753B | $1.572B | $2.379B | $1.751B | $1.486B | $1.342B | $2.006B | $1.742B | $1.51B | $1.388B | $2.246B | $1.672B | $1.228B | $1.08B | $1.68B | $1.156B | $792.5M | $722.3M | $1.019B | $681.7M | $463.9M | $363M | $506M | $392.6M | $228.3M | $194.2M | $276.4M | $183.5M | $150.9M | $127.9M | $169.4M | $132.1M | $116.3M | $97.5M | $151.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $2.338B | $2.102B | $2.882B | $2.248B | $2.194B | $2.049B | $2.918B | $2.217B | $2.186B | $2.064B | $3.001B | $2.232B | $2.22B | $2.15B | $2.94B | $2.332B | $2.287B | $2.353B | $3.313B | $2.802B | $2.81B | $2.715B | $3.543B | $2.795B | $2.27B | $1.965B | $3.235B | $2.361B | $2.283B | $2.169B | $3.283B | $2.324B | $2.229B | $2.125B | $3.421B | $2.28B | $2.153B | $2.022B | $3.03B | $2.203B | $2.062B | $2.145B | $2.951B | $2.112B | $2.098B | $2.03B | $2.844B | $2.076B | $1.978B | $1.967B | $2.881B | $2.157B | $2.458B | $2.158B | $2.228B | $2.261B | $2.584B | $4.002B | $2.931B | $2.872B | $2.768B | $3.943B | $2.983B | $2.918B | $2.793B | $3.977B | $2.942B | $2.684B | $2.557B | $3.623B | $2.861B | $2.381B | $2.133B | $3.178B | $2.337B | $2.139B | $1.892B | $3.107B | $1.995B | $1.902B | $1.765B | $2.669B | $1.788B | $1.711B | $1.558B | $1.923B | $1.543B | $1.552B | $1.389B | $2.142B | $1.486B | $1.372B | $1.185B | $1.855B | $1.25B | $1.129B | $1.065B | $1.608B | $1.028B | $948M | $846M | $1.166B | $733.54M | $687.43M | $639.38M | $848.97M | $615.3M | $553M | $485.6M | $639.7M | $464.3M | $429M | $371.9M | $473.2M | $355.2M | $307.1M | $265M | $342M | $265.5M | $268.5M | $249.7M | $329.3M | $257.2M | $209.8M | $195.1M | $267.2M | $194.1M | $140.7M | $127.1M | $174.4M | $126.8M | $99.1M | $78.9M | $107.6M | $81.8M | $57.1M | $52.3M | $63.5M | $47.1M | $42.7M | $37.7M | $46.3M | $38.7M | $35.9M | $28.6M | $46.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $1.923B | $1.741B | $2.189B | $1.884B | $1.829B | $1.721B | $2.233B | $1.871B | $1.81B | $1.737B | $2.271B | $1.878B | $1.879B | $1.848B | $2.257B | $1.941B | $1.882B | $1.89B | $2.505B | $2.133B | $2.009B | $1.988B | $2.368B | $2.123B | $1.702B | $1.735B | $2.268B | $1.973B | $1.922B | $1.835B | $2.306B | $2.002B | $1.877B | $1.83B | $2.539B | $1.932B | $1.83B | $1.722B | $2.14B | $1.89B | $1.773B | $1.744B | $2.167B | $1.874B | $1.811B | $1.766B | $2.031B | $1.866B | $1.748B | $1.755B | $2.298B | $2.036B | $2.038B | $1.984B | $2.192B | $2.082B | $2.193B | $2.559B | $2.616B | $2.583B | $2.484B | $2.74B | $2.598B | $2.507B | $2.48B | $2.694B | $2.566B | $2.404B | $2.209B | $2.499B | $2.587B | $2.042B | $1.856B | $2.035B | $1.986B | $1.738B | $1.626B | $1.971B | $1.799B | $1.572B | $1.428B | $1.714B | $1.599B | $1.45B | $1.319B | $1.14B | $1.31B | $1.31B | $1.205B | $1.383B | $1.284B | $1.143B | $1.071B | $1.202B | $1.11B | $1.026B | $950M | $1.038B | $899M | $800M | $756M | $820.29M | $604.03M | $533.4M | $497.08M | $555.17M | $467.8M | $440.9M | $390.3M | $445.6M | $354M | $337.6M | $326.2M | $348.7M | $285M | $269M | $242.7M | $302.1M | $251.9M | $232M | $219.7M | $270.4M | $200.3M | $177.4M | $165.9M | $201M | $145.7M | $114.5M | $107.3M | $127.5M | $100.3M | $81.1M | $70.8M | $83.8M | $68M | $49.5M | $46.8M | $51.7M | $39.6M | $36.7M | $34.2M | $37.7M | $33.1M | $31.6M | $28.3M | $33.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $1.923B | $1.741B | $2.189B | $1.884B | $1.829B | $1.721B | $2.233B | $1.871B | $1.81B | $1.737B | $2.271B | $1.878B | $1.879B | $1.848B | $2.257B | $1.941B | $1.882B | $1.89B | $2.505B | $2.133B | $2.009B | $1.988B | $2.368B | $2.123B | $1.702B | $1.735B | $2.268B | $1.973B | $1.922B | $1.835B | $2.306B | $2.002B | $1.877B | $1.83B | $2.539B | $1.932B | $1.83B | $1.722B | $2.14B | $1.89B | $1.773B | $1.744B | $2.167B | $1.874B | $1.811B | $1.766B | $2.031B | $1.866B | $1.748B | $1.755B | $2.298B | $2.036B | $2.038B | $1.984B | $2.192B | $2.082B | $2.193B | $2.559B | $2.616B | $2.583B | $2.484B | $2.74B | $2.598B | $2.507B | $2.48B | $2.694B | $2.566B | $2.404B | $2.209B | $2.499B | $2.587B | $2.042B | $1.856B | $2.035B | $1.986B | $1.738B | $1.626B | $1.971B | $1.799B | $1.572B | $1.428B | $1.714B | $1.599B | $1.45B | $1.319B | $1.14B | $1.31B | $1.31B | $1.205B | $1.383B | $1.284B | $1.143B | $1.071B | $1.202B | $1.11B | $1.026B | $950M | $1.038B | $899M | $800M | $756M | $820.29M | $604.03M | $533.4M | $497.08M | $555.17M | $467.8M | $440.9M | $390.3M | $445.6M | $354M | $337.6M | $326.2M | $348.7M | $285M | $269M | $242.7M | $302.1M | $251.9M | $232M | $219.7M | $270.4M | $200.3M | $177.4M | $165.9M | $201M | $145.7M | $114.5M | $107.3M | $127.5M | $100.3M | $81.1M | $70.8M | $83.8M | $68M | $49.5M | $46.8M | $51.7M | $39.6M | $36.7M | $34.2M | $37.7M | $33.1M | $31.6M | $28.3M | $33.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $415M | $361M | $693M | $364M | $365M | $328M | $685M | $346M | $376M | $327M | $730M | $354M | $341M | $302M | $683M | $391M | $405M | $463M | $808M | $669M | $801M | $727M | $1.175B | $672M | $568M | $230M | $967M | $388M | $361M | $334M | $977M | $322M | $352M | $295M | $882M | $348M | $323M | $300M | $890M | $313M | $289M | $401M | $784M | $238M | $287M | $264M | $813M | $210M | $230M | $212M | $583M | $121M | $420M | $174M | $36M | $179M | $391M | $1.443B | $315M | $289M | $284M | $1.203B | $385M | $411M | $313M | $1.283B | $376M | $280M | $348M | $1.058B | $274M | $339M | $277M | $1.143B | $351M | $401M | $266M | $1.136B | $196M | $330M | $337M | $955M | $189M | $261M | $239M | $783M | $233M | $242M | $184M | $759M | $202M | $229M | $114M | $653M | $140M | $103M | $115M | $570M | $129M | $148M | $90M | $462.8M | $85.01M | $115.35M | $108.52M | $255.36M | $122.5M | $89.6M | $71.7M | $172.1M | $90.2M | $72.7M | $28.1M | $108.8M | $52.9M | $19.9M | $5.2M | $23.8M | -$3.2M | $19.6M | $13M | $44.3M | $42.6M | $19.2M | $16.4M | $54.6M | $38M | $17.7M | $11.7M | $39.6M | $20.8M | $13.1M | $3.6M | $19M | $9.8M | $4.6M | $2.5M | $8.8M | $5M | $3.7M | $1.3M | $6.4M | $3.6M | $2.4M | -$1.4M | $11.5M | $118.3M | $107.2M | -$390.8M | $172M | $117.2M | $111.8M | -$323.5M | $161.4M | $95.8M | $75.3M | -$153.3M | $88.6M | $43.1M | $37M | -$72.2M | $41.2M | $21.9M | $17.3M | -$33.9M | $18.9M | $9.5M | $8.9M |
| $15M | $17M | $31M | -$159M | -$112M | -$106M | -$462M | $10M | $15M | -$2M | -$146M | -$6M | $28M | $18M | -$72M | -$32M | -$38M | -$12M | -$8M | -$5M | -$7M | $39M | -$132M | -$117M | -$7M | -$12M | $0 | $1M | -$54M | -$4M | -$20M | $8M | -$23M | -$38M | -$9M | -$6M | -$13M | -$8M | -$17M | -$9M | -$10M | -$41M | -$34M | -$25M | -$15M | -$189M | -$7M | -$23M | -$20M | -$21M | -$127M | -$43M | -$14M | -$28M | -$38M | -$109M | -$152M | -$1.126B | -$111M | -$30M | -$21M | -$203M | -$12M | -$8M | -$11M | -$10M | -$12M | -$4M | -$66M | -$134M | -$149M | -$12M | $8M | $31M | $30M | $21M | $44M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $4.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $13M | $6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $11M | $11M | $11M | $12M | $12M | $12M | $13M | $13M | $13M | $12M | $14M | $14M | $12M | $12M | $12M | $10M | $7M | $6M | $6M | $7M | $6M | $6M | $9M | $11M | $15M | $17M | $14M | $16M | $16M | $18M | $20M | $15M | $19M | $19M | $18M | $20M | $18M | $19M | $18M | $16M | $18M | $20M | $20M | $20M | $20M | $20M | $22M | $22M | $23M | $23M | $23M | $24M | $26M | $27M | $27M | $26M | $28M | $32M | $37M | $34M | $31M | $23M | $20M | $21M | $23M | $26M | $23M | $22M | $23M | - | $35M | $21M | $13M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $26M | $28M | $42M | -$147M | -$100M | -$94M | -$449M | $23M | $28M | $10M | -$132M | $8M | $40M | $30M | -$60M | -$22M | -$31M | -$6M | -$2M | $2M | -$1M | $45M | -$123M | -$106M | $8M | $5M | $14M | $17M | -$38M | $14M | - | $23M | -$4M | -$19M | $9M | $14M | $5M | $11M | $1M | $7M | $8M | -$21M | -$14M | -$5M | $5M | -$169M | $15M | -$1M | $3M | $2M | -$104M | -$19M | $12M | -$1M | -$24M | -$89M | -$124M | -$1.094B | -$74M | $4M | $10M | -$180M | $8M | $13M | $12M | $16M | $11M | $18M | -$43M | -$134M | -$114M | $9M | $21M | $31M | $30M | $21M | $44M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $4.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $430M | $378M | $724M | $205M | $253M | $222M | $223M | $356M | $391M | $325M | $584M | $348M | $369M | $320M | $611M | $359M | $367M | $451M | $800M | $664M | $794M | $766M | $1.043B | $555M | $561M | $218M | $967M | $389M | $307M | $330M | $972M | $330M | $329M | $257M | $873M | $342M | $310M | $292M | $873M | $304M | $279M | $360M | $750M | $213M | $272M | $75M | $806M | $188M | $210M | $191M | $456M | $78M | $406M | $146M | -$15M | $64M | $239M | $317M | $204M | $259M | $263M | $1B | $373M | $403M | $302M | $1.273B | $364M | $276M | $282M | $963M | $125M | $327M | $285M | $1.165B | $360M | $400M | $303M | $1.199B | $220M | $351M | $360M | $987M | $203M | $279M | $252M | $777M | $239M | $243M | $184M | $760M | $198M | $226M | $112M | $661M | $140M | $100M | $115M | $575M | $132M | $138M | $91M | $307.41M | $92.76M | $124.35M | $116.96M | $265.47M | $127.1M | $93.9M | $76.1M | $179.2M | $87M | $71.8M | $25.5M | $104M | $43.3M | $10.8M | -$4.3M | $13.9M | -$18M | $6.2M | $700K | $32.4M | $29.4M | $9.5M | $7.8M | $45.6M | $29M | $12.6M | $7M | $35.3M | $18.3M | $12.4M | $2.4M | $17.4M | $8.4M | $4.2M | $2M | $8.2M | $3.7M | $2.9M | $600K | $5.9M | $2.1M | $1.3M | -$2M | $10.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $116M | $102M | $186M | $64M | $68M | $19M | $106M | $85M | $101M | $80M | $124M | $86M | $96M | $75M | $118M | $84M | $58M | $110M | $172M | $166M | $64M | $172M | $227M | $164M | $129M | $59M | $222M | $96M | $69M | $65M | $237M | $53M | $85M | $49M | $509M | $104M | $101M | $104M | $266M | $112M | $97M | $134M | $273M | $84M | $108M | $38M | $274M | $72M | $73M | -$278M | $145M | $34M | $169M | $49M | -$6M | $33M | $70M | $439M | $72M | $99M | $99M | $314M | $133M | $146M | $121M | $464M | $93M | $119M | $126M | $378M | $68M | $122M | -$106M | $429M | $129M | $144M | $113M | $435M | $70M | $121M | $126M | $343M | $65M | $91M | $82M | $255M | $91M | $93M | $70M | $291M | $76M | $86M | $43M | $256M | $54M | $38M | $45M | $225M | $52M | $53M | $36M | $117.74M | $35.5M | $47.6M | $44.8M | $101.7M | $48.7M | $35.8M | $29.3M | $69M | $33.5M | $27.7M | $9.8M | $39.9M | $16.9M | $4.2M | -$1.7M | $5.4M | -$7M | $2.4M | $300K | $12.6M | $11.6M | $3.8M | $3.1M | $17.4M | $11.3M | $5M | $2.8M | $13.9M | $7.1M | $4.8M | $900K | $6.6M | $3.2M | $1.6M | $800K | $3.1M | $1.4M | $1.1M | $200K | $2.3M | $800K | $500K | -$800K | $4.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $315M | $276M | $541M | $140M | $186M | $202M | $117M | $273M | $291M | $246M | $460M | $263M | $274M | $244M | $495M | $277M | $306M | $341M | $626M | $499M | $734M | $595M | $816M | $391M | $432M | $159M | $745M | $293M | $238M | $265M | $735M | $277M | $244M | $208M | $364M | $239M | $209M | $188M | $607M | $194M | $198M | $229M | $479M | $125M | $164M | $129M | $520M | $107M | $147M | $461M | $294M | $54M | $248M | -$73M | $1M | -$7M | $152M | -$432M | $131M | $160M | $163M | $688M | $240M | $257M | $181M | $810M | $271M | $157M | $156M | $587M | $63M | $205M | $178M | $736M | $229M | $255M | $190M | $764M | $150M | $230M | $234M | $644M | $138M | $188M | $170M | $572M | $148M | $150M | $114M | $469M | $122M | $139M | -$25M | $230M | $59M | $62M | $70M | $350M | $80M | $85M | $55M | $189.67M | $57.26M | $76.75M | $72.16M | $163.77M | $78.4M | $58.1M | $46.8M | $110.2M | $53.5M | $44.1M | $15.7M | $64.1M | $26.4M | $6.6M | -$2.6M | $8.5M | -$11M | $3.8M | $400K | $19.8M | $17.8M | $5.7M | $4.7M | $28.2M | $17.7M | $7.6M | $4.2M | $21.4M | $11.2M | $7.6M | $1.1M | $10.8M | $5.2M | $2.6M | $1.2M | $5.1M | $2.3M | $1.8M | $400K | $3.6M | $1.3M | $800K | -$1.2M | $6.3M | $600K | -$1.2M | -$2.3M | $3.6M | $1.1M | -$200K | -$500K | $1.5M | $1M | $800K | $1.6M | $3.2M | $1.6M | $1.4M | $1.2M | $1.8M | $700K | $400K | $500K | $500K | $100K | $100K |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | - | -$1M | $0 | -$1M | $0 | -$1M | $0 | $18M | -$8M | -$11M | $19M | $6M | -$1.266B | $23M | $17M | -$27M | -$37M | -$23M | -$3M | -$26M | -$31M | -$44M | $1M | -$3M | -$17M | -$11M | -$3M | $1M | $1M | -$1M | -$5M | $2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $315M | $276M | $541M | $140M | $186M | $202M | $117M | $273M | $291M | $246M | $460M | $263M | $274M | $244M | $495M | $277M | $306M | $341M | $626M | $499M | $734M | $595M | $816M | $391M | $432M | $159M | $745M | $293M | $238M | $265M | $735M | $277M | $244M | $208M | $364M | $239M | $209M | $188M | $607M | $194M | $198M | $229M | $479M | $125M | $164M | $129M | $519M | $107M | $146M | $461M | $293M | $54M | $266M | -$81M | -$10M | $12M | $158M | -$1.698B | $154M | $177M | $136M | $651M | $217M | $254M | $155M | $779M | $227M | $158M | $153M | $570M | $52M | $202M | $179M | $737M | $228M | $250M | $192M | $764M | $150M | $230M | $234M | $644M | $138M | $188M | $170M | $572M | $148M | $150M | $114M | $469M | $122M | $139M | -$25M | $230M | $59M | $62M | $70M | $350M | $80M | $85M | $55M | $189.67M | $57.26M | $76.75M | $72.16M | $163.77M | $78.4M | $58.1M | $46.8M | $110.2M | $53.5M | $44.1M | $15.7M | $64.1M | $26.4M | $6.6M | -$2.6M | $8.5M | -$11M | $3.8M | $400K | $19.8M | $17.8M | $5.7M | $4.7M | $28.2M | $17.7M | $7.6M | $4.2M | $21.4M | $11.2M | $7.6M | $1.1M | $10.8M | $5.2M | $2.6M | $1.2M | $5.1M | $2.3M | $1.8M | $400K | $3.6M | $1.3M | $800K | -$1.2M | $6.3M | $600K | -$1.2M | -$2.3M | $3.6M | $1.1M | -$200K | -$500K | $1.5M | $1M | $800K | $1.6M | $3.2M | $1.6M | $1.4M | $1.2M | $1.8M | $700K | $400K | $500K | $500K | $100K | $100K |
Shares Outstanding (Basic) | 211.3M | 210.4M | 209.9M | 210.7M | 211.5M | 212M | 213.6M | 214.8M | 216M | 216.2M | 215.9M | 217.8M | 218.6M | 218.9M | 220.9M | 225.5M | 225.4M | 226.8M | 236.6M | 246.4M | 250.2M | 253.1M | 259.4M | 259.8M | 259.5M | 258.3M | 259.7M | 263.2M | 267.1M | 267.6M | 269M | 274.3M | 279M | 282.6M | 289.9M | 299.1M | 304.1M | 309.2M | 313.3M | 316.2M | 320.8M | 323.6M | 339.3M | 344.7M | 349.6M | 352.4M | 351.2M | 350.1M | 349.3M | 347.4M | 346.3M | 342.8M | 340.4M | 339M | 337.2M | 338.2M | 342.2M | - | 359.7M | 371.9M | 387.7M | - | 397.1M | 413.5M | 420.3M | - | 417.1M | 416.5M | 415.2M | - | 412.9M | 412.1M | 411.4M | - | 418.7M | 444.1M | 478.8M | - | 481M | 482M | 484.6M | - | 491.1M | 491.2M | 491.2M | - | 488.9M | 487.1M | 486.81M | - | 486.06M | 484.11M | 483M | - | 482.01M | 481.95M | 479.76M | - | 474.5M | 473.15M | 469.72M | - | 466.82M | 465.54M | 458.62M | - | 463.75M | 466.41M | 457.37M | - | 445.39M | 450.57M | 441.12M | - | 395.61M | 370.87M | 292.2M | - | 353.22M | 427.06M | 388.12M | - | 363.73M | 320.3M | 352.14M | - | 361.68M | 341.67M | 314.68M | - | 359.64M | 341.67M | 370.99M | - | 292.2M | 292.2M | 269.72M | - | 164.83M | 202.29M | 223.86M | - | 223.35M | 179.82M | 223.32M | 202.3M | 222.82M | 222.82M | - | 222.82M | 221.74M | 222.76M | - | 221.74M | 222.8M | 222.69M | - | 222.47M | 222.47M | 217.4M | - | 166.93M | 166.93M | 166.93M | - | 166.93M | 166.93M | 166.93M |
Shares Outstanding (Diluted) | 212.7M | 211.3M | 211.2M | 212.1M | 212M | 213M | 215.4M | 216.7M | 217.1M | 217.2M | 216.8M | 218.3M | 219M | 219.9M | 221.8M | 226.2M | 226.1M | 228.4M | 239M | 249.1M | 252.8M | 256.7M | 263.2M | 263.7M | 262.1M | 260.4M | 262.4M | 265.2M | 269.4M | 271.5M | 273.4M | 279.3M | 283.7M | 288.3M | 296.7M | 305.4M | 310.8M | 315M | 318.3M | 320M | 322.9M | 326.7M | 342.3M | 349M | 353.9M | 357.6M | 356.2M | 354M | 352.2M | 350.4M | 352.6M | 348.9M | 344.4M | 341M | 337.2M | 338.6M | 342.8M | - | 368.8M | 381.4M | 397.2M | - | 407.8M | 423.6M | 431.7M | - | 428.6M | 427M | 425.7M | - | 422.6M | 423.3M | 423.4M | - | 430.8M | 456.2M | 491.5M | - | 495.8M | 496.5M | 500.8M | - | 507.2M | 509.1M | 505.3M | - | 506.6M | 502.7M | 494.45M | - | 495.5M | 491.45M | 487.8M | - | 485.91M | 486.75M | 489.21M | - | 482.82M | 483.72M | 479.91M | - | 478.79M | 479.98M | 475.45M | - | 476.28M | 483.68M | 478.16M | - | 481.02M | 472.03M | 441.12M | - | 395.61M | 370.87M | 292.2M | - | 353.22M | 427.06M | 388.12M | - | 363.73M | 320.3M | 352.14M | - | 361.68M | 341.67M | 314.68M | - | 359.64M | 341.67M | 370.99M | - | 292.2M | 292.2M | 269.72M | - | 164.83M | 202.29M | 223.86M | - | 223.35M | 179.82M | 223.32M | 202.3M | 222.82M | 222.82M | - | 222.82M | 221.74M | 222.76M | - | 221.74M | 222.8M | 222.69M | - | 222.47M | 222.47M | 217.4M | - | 166.93M | 166.93M | 166.93M | - | 166.93M | 166.93M | 166.93M |
EPS (Basic) | $1.49 | $1.31 | $2.58 | $0.67 | $0.88 | $0.95 | $0.55 | $1.27 | $1.35 | $1.14 | $2.13 | $1.21 | $1.25 | $1.11 | $2.24 | $1.23 | $1.36 | $1.50 | $2.65 | $2.02 | $2.93 | $2.35 | $3.15 | $1.50 | $1.67 | $0.61 | $2.87 | $1.11 | $0.89 | $0.99 | $2.73 | $1.01 | $0.88 | $0.74 | $1.26 | $0.80 | $0.69 | $0.61 | $1.94 | $0.61 | $0.62 | $0.71 | $1.41 | $0.36 | $0.47 | $0.37 | $1.48 | $0.30 | $0.42 | $1.33 | $0.85 | $0.16 | $0.78 | -$0.24 | -$0.03 | $0.04 | $0.46 | - | $0.43 | $0.48 | $0.35 | - | $0.55 | $0.61 | $0.37 | - | $0.54 | $0.38 | $0.37 | - | $0.13 | $0.49 | $0.44 | - | $0.55 | $0.56 | $0.40 | - | $0.31 | $0.48 | $0.48 | - | $0.28 | $0.38 | $0.35 | - | $0.30 | $0.31 | $0.23 | - | $0.25 | $0.29 | -$0.053 | - | $0.13 | $0.13 | $0.15 | - | $0.17 | $0.18 | $0.12 | - | $0.12 | $0.16 | $0.16 | - | $0.17 | $0.12 | $0.10 | - | $0.12 | $0.098 | $0.036 | - | $0.067 | $0.018 | -$0.0089 | - | -$0.031 | $0.0089 | $0.0044 | - | $0.049 | $0.018 | $0.013 | - | $0.049 | $0.022 | $0.013 | - | $0.031 | $0.022 | $0.0044 | - | $0.018 | $0.0089 | $0.0044 | - | $0.013 | $0.0089 | $0.0044 | - | $0.0089 | $0.0044 | -$0.0089 | $0.031 | $0.0044 | -$0.0089 | - | $0.018 | $0.0089 | -$0.0044 | - | $0.0089 | $0.0044 | $0.0044 | - | $0.018 | $0.0089 | $0.0089 | - | $0.013 | $0.0044 | $0.0044 | - | $0.0044 | $0.0044 | $0.0044 |
EPS (Diluted) | $1.48 | $1.31 | $2.56 | $0.66 | $0.87 | $0.95 | $0.54 | $1.26 | $1.34 | $1.13 | $2.12 | $1.21 | $1.25 | $1.11 | $2.23 | $1.22 | $1.35 | $1.49 | $2.62 | $2 | $2.90 | $2.32 | $3.10 | $1.48 | $1.65 | $0.61 | $2.84 | $1.10 | $0.89 | $0.98 | $2.69 | $0.99 | $0.86 | $0.72 | $1.23 | $0.78 | $0.67 | $0.60 | $1.91 | $0.61 | $0.61 | $0.70 | $1.40 | $0.36 | $0.46 | $0.36 | $1.46 | $0.30 | $0.42 | $1.31 | $0.83 | $0.16 | $0.77 | -$0.24 | -$0.03 | $0.04 | $0.46 | - | $0.42 | $0.47 | $0.35 | - | $0.54 | $0.60 | $0.36 | - | $0.53 | $0.37 | $0.36 | - | $0.13 | $0.48 | $0.43 | - | $0.53 | $0.55 | $0.39 | - | $0.31 | $0.47 | $0.47 | - | $0.28 | $0.37 | $0.34 | - | $0.30 | $0.30 | $0.23 | - | $0.25 | $0.28 | -$0.053 | - | $0.13 | $0.13 | $0.15 | - | $0.16 | $0.17 | $0.12 | - | $0.12 | $0.16 | $0.15 | - | $0.16 | $0.12 | $0.098 | - | $0.11 | $0.093 | $0.036 | - | $0.067 | $0.018 | -$0.0089 | - | -$0.031 | $0.0089 | $0.0044 | - | $0.049 | $0.018 | $0.013 | - | $0.049 | $0.022 | $0.013 | - | $0.031 | $0.022 | $0.0044 | - | $0.018 | $0.0089 | $0.0044 | - | $0.013 | $0.0089 | $0.0044 | - | $0.0089 | $0.0044 | -$0.0089 | $0.031 | $0.0044 | -$0.0089 | - | $0.018 | $0.0089 | -$0.0044 | - | $0.0089 | $0.0044 | $0.0044 | - | $0.018 | $0.0089 | $0.0089 | - | $0.013 | $0.0044 | $0.0044 | - | $0.0044 | $0.0044 | $0.0044 |
EBIT | $441M | $389M | $735M | $217M | $265M | $234M | $236M | $369M | $404M | $337M | $598M | $362M | $381M | $332M | $623M | $369M | $374M | $457M | $806M | $671M | $800M | $772M | $1.052B | $566M | $576M | $235M | $981M | $405M | $323M | $348M | $992M | $345M | $348M | $276M | $891M | $362M | $328M | $311M | $891M | $320M | $297M | $380M | $770M | $233M | $292M | $95M | $828M | $210M | $233M | $214M | $479M | $102M | $432M | $173M | $12M | $90M | $267M | $349M | $241M | $293M | $294M | $1.023B | $393M | $424M | $325M | $1.299B | $387M | $298M | $305M | $1.058B | $160M | $348M | $298M | $1.143B | $351M | $401M | $266M | $1.136B | $196M | $330M | $337M | $955M | $189M | $261M | $239M | $783M | $233M | $242M | $184M | $759M | $202M | $229M | $114M | $653M | $140M | $103M | $115M | $570M | $129M | $148M | $90M | $462.8M | $85.01M | $115.35M | $108.52M | $255.36M | $122.5M | $89.6M | $71.7M | $172.1M | $90.2M | $72.7M | $28.1M | $108.8M | $52.9M | $19.9M | $5.2M | $23.8M | -$3.2M | $19.6M | $13M | $44.3M | $42.6M | $19.2M | $16.4M | $54.6M | $38M | $17.7M | $11.7M | $39.6M | $20.8M | $13.1M | $3.6M | $19M | $9.8M | $4.6M | $2.5M | $8.8M | $5M | $3.7M | $1.3M | $6.4M | $3.6M | $2.4M | -$1.4M | $11.5M | $118.3M | $107.2M | -$390.8M | $172M | $117.2M | $111.8M | -$323.5M | $161.4M | $95.8M | $75.3M | -$153.3M | $88.6M | $43.1M | $37M | -$72.2M | $41.2M | $21.9M | $17.3M | -$33.9M | $18.9M | $9.5M | $8.9M |
EBITDA | $610M | $555M | $896M | $570M | $576M | $539M | $901M | $559M | $594M | $546M | $951M | $583M | $577M | $539M | $922M | $617M | $634M | $687M | $1.033B | $883M | $1.015B | $943M | $1.386B | $886M | $775M | $437M | $1.172B | $594M | $562M | $534M | $1.197B | $514M | $534M | $471M | $1.065B | $519M | $491M | $461M | $1.053B | $477M | $454M | $563M | $947M | $406M | $450M | $427M | $985M | $375M | $388M | $373M | $749M | $284M | $597M | $384M | $258M | $407M | $628M | $1.682B | $546M | $528M | $520M | $1.45B | $635M | $649M | $556M | $1.529B | $607M | $512M | $565M | $1.425B | $523M | $499M | $430M | $1.273B | $459M | $523M | $357M | $1.276B | $319M | $455M | $458M | $1.078B | $300M | $374M | $348M | $930M | $358M | $345M | $287M | $861M | $300M | $316M | $212M | $698M | $194M | $189M | $200M | $668M | $206M | $215M | $157M | $513.2M | $129.51M | $154.04M | $142.3M | $293.8M | $147.5M | $112.1M | $90.9M | $194.1M | $110.3M | $91.4M | $45.7M | $124.5M | $70.2M | $38.1M | $22.3M | $39.9M | $13.6M | $36.5M | $30M | $58.9M | $56.9M | $32.4M | $29.2M | $66.2M | $48.4M | $26.2M | $19.8M | $46.9M | $26.5M | $18M | $8.1M | $23.8M | $13.8M | $7.6M | $5.5M | $11.8M | $7.5M | $6M | $3.5M | $8.6M | $5.6M | $4.3M | $300K | $13.1M | $118.3M | $107.2M | -$390.8M | $172M | $117.2M | $111.8M | -$323.5M | $161.4M | $95.8M | $75.3M | -$153.3M | $88.6M | $43.1M | $37M | -$72.2M | $41.2M | $21.9M | $17.3M | -$33.9M | $18.9M | $9.5M | $8.9M |