Boyd Gaming Corporation(BYD:US)
Market Cap$5.241B
Key Metrics
Price$70.04
Revenue (TTM)$4.098B
Holders Revenue (TTM)$662.64M
Gross Profit (TTM)$2.015B
Earnings (TTM)$1.837B
EBITDA (TTM)$2.88B
Op. Margin (TTM)19.73%
Dividend Yield1.09%
Holders Yield12.64%
Cash on hand$372.72M
Total Assets$6.613B
Net Assets$2.535B
Total Debt$2.922B
Key Metrics
Price$70.04
Revenue (TTM)$4.098B
Holders Revenue (TTM)$662.64M
Gross Profit (TTM)$2.015B
Earnings (TTM)$1.837B
EBITDA (TTM)$2.88B
Op. Margin (TTM)19.73%
Dividend Yield1.09%
Holders Yield12.64%
Cash on hand$372.72M
Total Assets$6.613B
Net Assets$2.535B
Total Debt$2.922B
Financials
| Name | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $997.36M | $1.062B | $1.004B | $1.034B | $991.57M | $1.041B | $961.25M | $967.51M | $960.52M | $954.41M | $903.16M | $916.95M | $963.97M | $922.92M | $877.26M | $894.45M | $860.74M | $879.84M | $843.06M | $893.6M | $753.31M | $635.87M | $652.24M | $209.86M | $680.53M | $833.13M | $819.57M | $846.13M | $827.29M | $791.62M | $612.2M | $616.79M | $606.12M | $590.83M | $591.54M | $604.12M | $610.07M | $554.82M | $531.9M | $544.87M | $552.38M | $542.67M | $546.31M | $559.87M | $550.58M | $531.59M | $738.84M | $722.53M | $708.35M | $681.54M | $738.57M | $738.75M | $735.58M | $625.84M | $612.39M | $614.07M | $633.08M | $606.67M | $590.22M | $574.4M | $564.95M | $551.94M | $595.38M | $578.45M | $415.14M | $384.95M | $398.24M | $422.95M | $434.85M | $422.63M | $426.46M | $460.76M | $471.12M | $478.64M | $490.06M | $511.39M | $517.03M | $336.74M | $593.74M | $551.49M | $589.62M | $565.37M | $582.47M | $617.76M | $566.89M | $539.63M | $522.49M | $341.9M | $330.04M | $308.18M | $310.53M | $312.5M | $321.86M | $306.1M | $308M | $312.02M | $302.79M | $267.22M | $273.42M | $281.28M | $280.42M | $189.68M | $270.81M | $269.72M | $352.71M | $262.3M | $239.52M | $241.94M | $243.26M | $245M | $234.6M | $245.5M | $250M | $217.7M | $213.4M | $220M | $199.1M | $186.7M | $194.4M | $202.2M | $200.3M | $179.1M | $167.9M | $166.8M | $168.9M | $156.7M | $125.1M | $113.6M | $120.9M | $108.5M |
Cost of Revenue | $505.26M | $554.41M | $516.18M | $506.92M | $487.28M | $493.24M | $461.89M | $460.51M | $464.74M | $449.49M | $421.02M | $409.6M | $439.82M | $413.2M | $385.3M | $389.82M | $376.89M | $385.46M | $357.06M | $364.89M | $325.07M | $290.93M | $272.42M | $100.77M | $372.97M | $437.87M | $430.2M | $438.62M | $429.53M | $415.96M | $323.05M | $318.91M | $313.46M | $311.13M | $312.8M | $316.61M | $319M | $298.82M | $287.76M | $290M | $295.16M | $294.98M | $299.87M | $298.03M | $297.96M | $292.93M | $403.86M | $394.25M | $383.41M | $383.44M | $405.64M | $399.2M | $398.59M | $359.35M | $350.77M | $342.03M | $343.23M | $338.55M | $323.75M | $314.1M | $313.24M | $310.4M | $330.04M | $318.97M | $230.04M | $222.57M | $222.77M | $229.16M | $233.57M | $235.98M | $237.61M | $244.59M | $249.83M | $253.57M | $256.66M | $273.97M | $273.6M | $284.99M | $294.68M | $307.11M | $302.95M | $294.56M | $285.19M | $302.7M | $303.35M | $294.41M | $295.97M | $197.68M | $190.28M | $205.57M | $185.34M | $184.08M | $182.86M | $174.03M | $172.34M | $172.99M | $167.78M | $153.77M | $158.42M | $161.94M | $161.25M | $164.58M | $162.46M | $156.63M | $157.31M | $148.3M | $136.7M | $138.3M | $137.77M | $139.9M | $138.1M | $142M | $143.2M | $126.7M | $121M | $127.7M | $117.8M | $114.5M | $113.7M | $111.3M | $110.8M | $99.6M | $90.8M | $90.1M | $92.8M | $89.1M | $73.8M | $67.9M | $72.5M | $65.1M |
Gross Profit | $492.1M | $507.66M | $488.18M | $527.08M | $504.29M | $547.67M | $499.36M | $507M | $495.78M | $504.92M | $482.15M | $507.35M | $524.15M | $509.72M | $491.97M | $504.63M | $483.85M | $494.38M | $486M | $528.71M | $428.24M | $344.94M | $379.82M | $109.09M | $307.55M | $395.26M | $389.37M | $407.52M | $397.76M | $375.67M | $289.15M | $297.88M | $292.66M | $279.7M | $278.75M | $287.52M | $291.06M | $256.01M | $244.15M | $254.87M | $257.22M | $247.7M | $246.45M | $261.84M | $252.62M | $238.67M | $334.98M | $328.28M | $324.94M | $298.1M | $332.93M | $339.55M | $337M | $266.49M | $261.62M | $272.04M | $289.85M | $268.13M | $266.47M | $260.3M | $251.71M | $241.54M | $265.34M | $259.48M | $185.1M | $162.38M | $175.48M | $193.79M | $201.28M | $186.65M | $188.84M | $216.18M | $221.29M | $225.07M | $233.4M | $237.43M | $243.43M | $51.75M | $299.06M | $244.38M | $286.67M | $270.81M | $297.29M | $315.06M | $263.54M | $245.22M | $226.53M | $144.22M | $139.76M | $102.62M | $125.19M | $128.43M | $139M | $132.07M | $135.67M | $139.03M | $135.01M | $113.44M | $115M | $119.35M | $119.17M | $25.1M | $108.35M | $113.09M | $195.4M | $114M | $102.82M | $103.64M | $105.48M | $105.1M | $96.5M | $103.5M | $106.8M | $91M | $92.4M | $92.3M | $81.3M | $72.2M | $80.7M | $90.9M | $89.5M | $79.5M | $77.1M | $76.7M | $76.1M | $67.6M | $51.3M | $45.7M | $48.4M | $43.4M |
| $233.12M | $219.52M | $209.55M | $214.72M | $203.91M | $208.67M | $209.03M | $214.22M | $202.98M | $178.37M | $199.48M | $201.1M | $173.17M | $163.43M | $183.98M | $192.81M | $170.32M | $214.36M | $195.27M | $195.09M | $170.04M | $154.51M | $183.43M | $126.22M | $207.25M | $204.23M | $210.88M | $212.77M | $212.88M | $210.89M | $164.89M | $146.71M | $146.61M | $143.73M | $144.6M | $145.4M | $142.27M | $136.78M | $128.3M | $126.13M | $125.88M | $115.98M | $125.68M | $126.78M | $116.06M | $123.04M | $176.76M | $175.11M | $188.62M | $185.77M | $184.36M | $184.82M | $185.54M | $181.15M | $161.81M | $162.08M | $163.26M | $158.25M | $152.27M | $147.56M | $148.31M | $154.64M | $157.06M | $152.41M | $107.57M | $105.2M | $111.89M | $110.68M | $114.88M | $391.96M | $101.52M | $109.51M | $194.41M | $102.36M | $100.91M | $108.32M | $107.54M | -$114.97M | $166.1M | $138.44M | $99.11M | $158.84M | $153.5M | $160.11M | $96.67M | $104.26M | $94.18M | $65.17M | $59.07M | $35.21M | $64.95M | $80.72M | $71.32M | $73.89M | $72.96M | $70.65M | $69.73M | $61.48M | $63.61M | $61.82M | $64.35M | $59.05M | $61.56M | $61.22M | $61.07M | $60.1M | $51.5M | $52M | $51.33M | $52.4M | $49.8M | $53.5M | $53M | $46.2M | $45.4M | $47.5M | $45.3M | $46M | $46.8M | $43.6M | $42.4M | $46.2M | $33.9M | $30.5M | $34.9M | $33.3M | $29.3M | $21.2M | $21.9M | $20.2M | |
| Research and Development | $20.27M | $7.15M | $3.97M | $2.76M | -$1.52M | $6.62M | $11.35M | $7.59M | $3.02M | - | $2.41M | $5.2M | -$18.87M | - | $9.65M | $912K | - | - | $10.65M | $1.45M | $1.42M | - | $2.25M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $138.57M | $139.77M | $132.59M | $138.51M | $136.01M | $139.68M | $130.55M | $132.99M | $135.42M | $117.79M | $127.18M | $126.17M | $127.15M | $120.13M | $119.78M | $122.32M | $118.35M | $120.82M | $117.47M | $116.65M | $115.92M | $115.59M | $112.9M | $85.68M | $138.1M | $135.24M | $141.56M | $141.13M | $139.37M | $126.32M | $88.05M | $88.04M | $87.58M | $86.1M | $91.29M | $93.04M | $91.61M | $80.32M | $80.83M | $79M | $81.85M | $79.76M | $79.95M | $81.01M | $81.69M | $80.04M | $113.44M | $111.38M | $124.68M | $116.36M | $122.84M | $127M | $124.03M | -$38.53M | $112.39M | $109.67M | $109.72M | $158.25M | $149.97M | $147.56M | $148.31M | $154.64M | $157.06M | $152.41M | $107.57M | $105.2M | $111.89M | $110.68M | $114.88M | $109.05M | $117.73M | $119.14M | $122.3M | $119.73M | $126.73M | $124.06M | $119.65M | -$67.7M | $185.51M | $126.33M | $121.87M | $123.8M | $176.96M | $181.27M | $118.1M | $127.41M | $117.6M | $77.85M | $72.22M | $44.51M | $70.34M | $80.72M | $71.32M | $102.72M | $62.46M | $70.65M | $69.73M | $61.48M | $63.61M | $61.82M | $64.35M | $59.05M | $61.56M | $61.22M | $61.07M | $60.1M | $51.5M | $52M | $51.33M | $52.4M | $49.8M | $53.5M | $53M | $46.2M | $45.4M | $47.5M | $45.3M | $46M | $46.8M | $43.6M | $42.4M | $46.2M | $33.9M | $30.5M | $34.9M | $33.3M | $29.3M | $21.2M | $21.9M | $20.2M |
| Other Operating Expenses | $74.28M | $72.61M | $72.99M | $73.45M | $69.42M | $62.37M | $67.13M | $73.64M | $64.54M | $60.58M | $69.89M | $69.73M | $64.9M | $43.29M | $54.55M | $69.58M | $51.96M | $93.54M | $67.16M | $76.99M | $52.7M | $38.91M | $68.28M | $40.54M | $69.16M | $68.99M | $69.32M | $71.64M | $73.51M | $84.57M | $76.84M | $58.67M | $59.02M | $57.63M | $53.32M | $52.36M | $50.66M | $56.46M | $47.47M | $47.13M | $44.03M | $36.21M | $45.73M | $45.77M | $34.37M | $43.01M | $63.32M | $63.73M | $63.94M | $69.4M | $61.52M | $57.82M | $61.51M | $219.68M | $49.41M | $52.41M | $53.54M | - | $2.3M | - | - | - | - | - | - | - | - | - | - | $282.9M | -$16.21M | -$9.64M | $72.11M | -$17.36M | -$25.83M | -$15.74M | -$12.1M | -$47.28M | -$19.42M | $12.11M | -$22.77M | $35.04M | -$23.47M | -$21.15M | -$21.43M | -$23.15M | -$23.42M | -$12.68M | -$13.14M | -$9.29M | -$5.39M | - | - | -$28.82M | $10.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $163.99M | $197.39M | $204.89M | $242.37M | $232.16M | $261.3M | $219.99M | $227.11M | $229.89M | $258.35M | $217.87M | $244.03M | $289.42M | $282.84M | $243.03M | $245.07M | $251.06M | $225.08M | $223.15M | $266.34M | $193.74M | $114.9M | $127.07M | -$86.35M | $33.34M | $114.86M | $113.39M | $126.69M | $117.63M | $94.68M | $69.57M | $97.25M | $94.77M | $80.18M | $78.94M | $89.55M | $94.83M | $66.83M | $67.92M | $80.49M | $83.69M | $79.85M | $69.42M | $83.09M | $84.62M | $62.82M | $92.05M | $87.27M | $70.15M | $43.28M | $79.57M | $84.41M | $81.42M | $22.13M | $49.39M | $59.3M | $76.58M | $45.58M | $68.16M | $64.25M | $52.81M | $35.53M | $55.82M | $51.67M | $37.49M | $18.08M | $23.01M | $41.01M | $43.74M | -$246.99M | $45.75M | $64.09M | $55.83M | $80.74M | $91.05M | $87.17M | $95.28M | $123.1M | $85.69M | $57.48M | $138.38M | $66.56M | $102.62M | $110.82M | $123.47M | $97.79M | $90.29M | $52.79M | $55.71M | $43.29M | $36.21M | $24.54M | $44.75M | $34.82M | $39.73M | $46.26M | $43.67M | $26.27M | $25.9M | $33.06M | $30.66M | -$58.06M | $24.1M | $29.74M | $112.78M | $34.5M | $33.82M | $33.14M | $35.42M | $34.2M | $28.8M | $31.6M | $35.2M | $28M | $28.5M | $26.9M | $20.3M | $11.1M | $19.2M | $31.8M | $31.3M | $18.7M | $29.7M | $32.3M | $27.7M | $20.7M | $10.8M | $13.8M | $16.1M | $13.4M |
| -$26.98M | -$55.01M | $1.637B | -$49.26M | -$80.01M | -$45.26M | -$46.01M | -$42.6M | -$52.41M | -$145.14M | -$40.74M | -$40.52M | -$30.36M | -$56.99M | -$39.67M | -$56.24M | -$40.29M | -$79.77M | -$44.89M | -$120.39M | -$59.31M | -$21.12M | -$57.36M | -$59.17M | -$222.34M | -$89.05M | -$59.58M | -$60.47M | -$61.34M | -$59.86M | -$52.5M | -$45.41M | -$43.48M | -$42.53M | -$43.04M | -$43.21M | -$43.48M | -$79.35M | -$95.67M | -$61.41M | -$54.51M | -$87.41M | -$58.71M | -$88.9M | -$66.32M | -$106.54M | -$93.42M | -$76.69M | -$76.53M | -$104.04M | -$111.12M | -$95.01M | -$94.51M | -$86.79M | -$73.84M | -$62.18M | -$64.07M | -$46.85M | -$59.01M | -$68.98M | -$62.23M | -$60.71M | -$34.59M | -$34.73M | -$31.7M | -$33.24M | -$50.22M | -$32.85M | -$76.35M | -$259.9M | $11.68M | $7.35M | -$123.78M | $14.25M | $18.89M | -$2.18M | $8.23M | $44.13M | $14.48M | -$14.18M | $20.54M | -$37.84M | $3.08M | $17.88M | $19.03M | $30.36M | $20.29M | $7.41M | $6.68M | $3.37M | $2.56M | - | - | $17.21M | -$13.94M | - | - | - | - | - | - | - | - | - | - | - | - | - | $100K | $100K | $100K | -$5.8M | $100K | $100K | -$5.4M | -$125.5M | $200K | $200K | $200K | $200K | $400K | $400K | $400K | $500K | $500K | $700K | $600K | $900K | $1.3M | $600K | |
| Non-Operating Interest Income | $1.87M | $1.25M | $1.5M | $1.26M | $808K | $384K | $392K | $403K | $446K | $1.44M | $1.59M | $2.72M | $18.15M | $18.55M | $2.07M | $483K | $420K | $413K | $442K | $455K | $509K | $424K | $468K | $569K | $439K | $502K | $434K | $816K | $106K | $553K | $2.19M | $522K | $457K | $451K | $452K | $455K | $460K | $455K | $1.05M | $959K | $497K | $462K | $460K | $465K | $471K | $467K | $466K | $470K | $476K | $368K | $553K | $570K | $656K | $485K | $272K | $408K | $4K | $6K | $15K | $20K | $5K | $1K | $0 | $0 | $4K | $1K | $1K | $0 | $4K | - | - | - | $8K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $28.45M | $25.37M | $33.26M | $50.57M | $48.44M | $45.94M | $46.21M | $42.95M | $42.31M | $42.31M | $42.35M | $42.72M | $43.87M | $41.12M | $36M | $36.47M | $37.66M | $41.25M | $45.17M | $55.13M | $57.89M | $57.04M | $62.39M | $59.21M | $51.85M | $55.24M | $59.66M | $61.23M | $61.33M | $60.3M | $54.67M | $44.96M | $44.26M | $43.4M | $43.31M | $42.73M | $43.67M | $42.54M | $55.2M | $61.89M | $53.07M | $53.97M | $56.56M | $57.13M | $56.94M | $57.17M | $75.42M | $75.3M | $75.5M | $77.38M | $83.15M | $88.13M | $95.68M | $87.27M | $74.12M | $64.79M | $63.83M | $66.66M | $60.08M | $66.69M | $57.29M | $59.26M | $45.78M | $34.65M | $29.01M | $33.02M | $32.3M | $36.24M | $45.27M | - | - | - | $30.26M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$398K | -$30.89M | $1.669B | $48K | -$32.38M | $299K | -$189K | -$50K | -$10.55M | -$104.27M | $30K | -$522K | -$4.64M | -$34.42M | -$5.75M | -$20.26M | -$3.05M | -$38.94M | -$161K | -$65.71M | -$1.93M | $35.5M | $4.56M | -$527K | -$170.93M | -$34.31M | -$355K | -$53K | -$115K | -$112K | -$16K | -$969K | $319K | $412K | -$180K | -$937K | -$267K | -$37.26M | -$41.52M | -$484K | -$1.94M | -$33.9M | -$2.62M | -$32.23M | -$9.85M | -$49.84M | -$18.47M | -$1.87M | -$1.5M | -$27.04M | -$28.53M | -$7.45M | $518K | - | - | $2.2M | -$247K | $19.8M | $1.05M | -$2.31M | -$4.94M | -$1.45M | $11.2M | -$79K | -$2.7M | -$218K | -$17.92M | $3.39M | -$31.09M | -$259.9M | $11.68M | $7.35M | -$93.53M | $14.25M | $18.89M | -$2.18M | $8.23M | $44.13M | $14.48M | -$14.18M | $20.54M | -$37.84M | $3.08M | $17.88M | $19.03M | $30.36M | $20.29M | $7.41M | $6.68M | $3.37M | $2.56M | - | - | $17.21M | -$13.94M | - | - | - | - | - | - | - | - | - | - | - | - | - | $100K | $100K | $100K | -$5.8M | $100K | $100K | -$5.4M | -$125.5M | $200K | $200K | $200K | $200K | $400K | $400K | $400K | $500K | $500K | $700K | $600K | $900K | $1.3M | $600K |
Income Before Tax | $137.01M | $142.37M | $1.842B | $193.11M | $152.15M | $216.04M | $173.98M | $184.51M | $177.47M | $113.21M | $177.14M | $203.51M | $259.05M | $225.84M | $203.36M | $188.83M | $210.77M | $145.31M | $178.26M | $145.95M | $134.42M | $93.78M | $69.72M | -$145.51M | -$189M | $25.81M | $53.81M | $66.22M | $56.29M | $34.83M | $17.07M | $51.85M | $51.29M | $37.64M | $35.9M | $46.34M | $51.35M | -$12.51M | -$27.76M | $19.08M | $29.18M | -$7.55M | $10.71M | -$5.8M | $18.31M | -$43.72M | -$1.37M | $10.58M | -$6.38M | -$60.76M | -$31.55M | -$10.6M | -$13.09M | -$1.125B | -$24.46M | -$5.08M | $12.76M | -$1.28M | $9.15M | -$4.73M | -$9.42M | -$25.18M | $21.24M | $16.94M | $13.93M | -$6.96M | $10.98M | $21.48M | -$20.19M | -$249.31M | $14.87M | $34.65M | -$49.75M | $44.89M | $49.63M | $35.56M | $54.85M | $83.04M | $43.29M | $19.17M | $101.34M | $31.35M | $51.37M | $74.83M | $89.01M | $73.54M | $56.43M | $25.68M | $31.46M | $19.28M | $12.86M | $7.38M | $26.3M | $6.16M | $17.89M | $26.84M | $26.08M | $10.71M | $6.91M | $14.13M | $10.18M | -$7.57M | $6.02M | $10.82M | $92.8M | $15.5M | $17.3M | $16.4M | $18.35M | $16.3M | $10.4M | $7M | $16.1M | $9.9M | $5.8M | -$115.9M | $6.7M | -$1.9M | $6.2M | $19.3M | $17.4M | $6.9M | $19.6M | $19.6M | $15.7M | $9.3M | $2.4M | $4.7M | $6.2M | $5M |
Income Tax | $32.72M | $3.54M | $403.2M | $42.76M | $41.27M | $45.54M | $42.85M | $44.67M | $41M | $20.61M | $41.9M | $11.05M | $59.32M | $53.16M | $46.36M | $42.07M | $47.85M | $35.53M | $40.08M | $32.23M | $32.26M | $10.49M | $31.6M | -$36.97M | -$41.44M | $1.51M | $14.4M | $17.74M | $10.84M | $11.96M | $5.23M | $13.25M | $9.89M | -$44.51M | $12.75M | $18.65M | $16.27M | -$23.26M | -$189.62M | $7.77M | $7.62M | -$685K | $3.69M | $6.59M | -$16.8M | -$11.3M | $1.96M | $5.24M | $4.85M | $6.83M | $3.05M | -$4.1M | -$2.42M | -$213.19M | -$8.05M | -$5.08M | $6.28M | $1.75M | $2.17M | $911K | -$3.11M | -$7.3M | $6.37M | $4.91M | $4.25M | -$5.93M | $4.67M | $8.7M | -$6.36M | -$28.53M | $6.17M | $13M | -$17.16M | $13.92M | $17.74M | $12.62M | $19.75M | $27.4M | $15.21M | $6.8M | $36.07M | $8.4M | $17.5M | $26.19M | $32.49M | $26.63M | $20.88M | $10.14M | $17.99M | $6.94M | $5.14M | $2.94M | $9.86M | $2.28M | $6.62M | $9.8M | $10.04M | $4.34M | $2.8M | $5.72M | $4.12M | -$2.92M | $2.32M | $4.17M | $35.73M | $6.2M | $7M | $6.7M | $7.71M | $7M | $4.5M | $3M | $6.8M | $4M | $2.3M | -$38.2M | $2.6M | -$700K | $2.7M | $7.9M | $6.8M | $2.7M | $7.7M | $8.1M | $8.4M | $3.8M | $2.2M | $1.4M | $2.2M | $1.8M |
Net Income | $104.29M | $138.83M | $1.439B | $150.35M | $110.88M | $170.51M | $131.13M | $139.85M | $136.47M | $92.61M | $135.23M | $192.45M | $199.73M | $172.68M | $157M | $146.76M | $162.93M | $109.78M | $138.17M | $113.73M | $102.16M | $83.29M | $38.12M | -$108.54M | -$147.56M | $24.3M | $39.41M | $48.48M | $45.45M | $22.87M | $11.84M | $38.95M | $41.4M | $82.15M | $23.16M | $48.71M | $35.45M | $12.22M | $342.57M | $30.02M | $33.19M | -$6.87M | $25.43M | -$6.43M | $35.1M | -$32.42M | -$3.33M | $5.34M | -$11.23M | -$67.59M | -$34.6M | $5.26M | -$11.63M | -$911.78M | -$17.08M | -$691K | $6.48M | -$3.03M | $6.98M | -$5.64M | -$6.31M | -$17.89M | $14.87M | $12.03M | $9.68M | -$1.02M | $6.32M | $12.78M | -$13.83M | -$220.77M | $8.7M | $21.66M | -$32.59M | $31.23M | $31.83M | $22.11M | $217.87M | $56.31M | -$12.93M | $10.16M | $63.24M | $22.94M | $32.95M | $48.64M | $40.08M | $46.91M | $35.55M | $15.53M | $13.47M | $12.34M | $7.71M | $4.44M | $16.44M | $3.88M | $11.27M | $17.03M | $7.83M | $6.37M | $4.11M | $8.41M | $6.06M | -$4.66M | $3.7M | $6.65M | $57.07M | $9.3M | $10.3M | $9.7M | $8.9M | $9.3M | $5.9M | $4M | $9.3M | $5.9M | $3.5M | -$77.7M | -$2M | -$1.2M | $2.1M | $11.4M | $10.6M | $4.2M | $11.9M | $11.5M | $7.3M | $5.5M | $200K | $3.3M | $4M | $5.2M |
Minority Interests | $1.25M | $1.57M | $1.16M | $1.1M | $537K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $0 | -$11.78M | -$4.67M | $5.04M | $20.25M | -$2.67M | $6.37M | $4.34M | $11.88M | $1.29M | $1.67M | -$623K | $2.54M | -$3.87M | $2.69M | $2.79M | $10.79M | -$9.28M | -$8.64M | -$1.25M | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $105.54M | $140.4M | $1.44B | $151.46M | $111.42M | $170.51M | $131.13M | $139.85M | $136.47M | $92.61M | $135.23M | $192.45M | $199.73M | $172.68M | $157M | $146.76M | $162.93M | $109.78M | $138.17M | $113.73M | $102.16M | $83.29M | $38.12M | -$108.54M | -$147.56M | $24.3M | $39.41M | $48.48M | $45.45M | $22.87M | $11.84M | $38.95M | $41.4M | $82.15M | $23.16M | $48.71M | $35.45M | $12.22M | $342.57M | $30.02M | $33.19M | -$6.87M | $25.43M | -$6.43M | $35.1M | -$32.42M | -$15.11M | $669K | -$6.18M | -$47.34M | -$37.27M | $11.63M | -$7.28M | -$899.9M | -$15.8M | $977K | $5.85M | -$491K | $3.11M | -$2.95M | -$3.52M | -$7.1M | $5.59M | $3.38M | $8.44M | -$1.02M | $6.32M | $12.78M | -$13.83M | -$220.77M | $8.7M | $21.66M | -$32.59M | $31.23M | $31.83M | $22.11M | $217.87M | $56.31M | -$12.93M | $10.16M | $63.24M | $22.94M | $32.95M | $48.64M | $40.08M | $46.91M | $35.55M | $15.53M | $13.47M | $12.34M | $7.71M | $4.44M | $16.44M | $3.88M | $11.27M | $17.03M | $7.83M | $6.37M | $4.11M | $8.41M | $6.06M | -$4.66M | $3.7M | $6.65M | $57.07M | $9.3M | $10.3M | $9.7M | $8.9M | $9.3M | $5.9M | $4M | $9.3M | $5.9M | $3.5M | -$77.7M | -$2M | -$1.2M | $2.1M | $11.4M | $10.6M | $4.2M | $11.9M | $11.5M | $7.3M | $5.5M | $200K | $3.3M | $4M | $5.2M |
Shares Outstanding (Basic) | 76.77M | 78.62M | 80.86M | 82.29M | 85.12M | 88.98M | 91.86M | 95.04M | 97.43M | 98.94M | 100.8M | 102.03M | 103.62M | 105.57M | 107.74M | 110.12M | 112.2M | 113.96M | 114.1M | 113.78M | 113.63M | 113.57M | 113.52M | 113.26M | 113.71M | 113.71M | 113.53M | 113.32M | 113.34M | 114.28M | 114.41M | 114.54M | 114.38M | 114.51M | 114.84M | 115.23M | 115.27M | 115.02M | 114.57M | 114.33M | 114.11M | 113.67M | 112.61M | 112.23M | 111.45M | 110.35M | 109.92M | 109.88M | 109.75M | 109.47M | 101.56M | 89.23M | 87.97M | 87.85M | 87.64M | 87.59M | 87.53M | - | 87.21M | 87.2M | 87.16M | - | 86.58M | 86.51M | 86.43M | - | 86.26M | 86.25M | 86.93M | - | 87.87M | 87.85M | 87.81M | - | 87.74M | 87.5M | 87.24M | - | 87.77M | 89.64M | 89.31M | - | 88.77M | 88.37M | 87.71M | - | 86.81M | 66.74M | 65.27M | - | 64.16M | 63.8M | 64.49M | - | 64.49M | 64.11M | 62.84M | - | 62.25M | 62.24M | 62.24M | - | 62.24M | 62.23M | 62.23M | - | 62.21M | 62.03M | 62.03M | - | 59M | 57.14M | 62M | 59M | - | 61.18M | 66.67M | 60M | - | 57M | 55.79M | 60M | - | 57.5M | 56.15M | 55M | - | 55M | 57.14M | 47M |
Shares Outstanding (Diluted) | 76.78M | 78.63M | 80.88M | 82.3M | 85.14M | 89.01M | 91.89M | 95.08M | 97.48M | 98.98M | 100.85M | 102.07M | 103.67M | 105.65M | 107.84M | 110.26M | 112.36M | 114.11M | 114.28M | 114.04M | 113.97M | 113.95M | 113.86M | 113.26M | 113.71M | 114.15M | 113.97M | 113.8M | 113.87M | 114.83M | 115.07M | 115.22M | 115.15M | 115.21M | 115.5M | 115.92M | 115.9M | 115.6M | 115.2M | 115.08M | 114.87M | 113.67M | 113.38M | 112.23M | 112.36M | 110.35M | 109.92M | 110.81M | 109.75M | 109.47M | 101.56M | 90.27M | 87.97M | 87.85M | 87.64M | 87.83M | 87.99M | - | 87.21M | 87.2M | 87.16M | - | 86.68M | 86.94M | 86.6M | - | 86.44M | 86.29M | 86.93M | - | 87.92M | 88.12M | 87.81M | - | 88.89M | 88.71M | 88.46M | - | 88.61M | 91.1M | 90.85M | - | 90.58M | 90.52M | 89.94M | - | 88.43M | 68.46M | 66.66M | - | 66.11M | 65.72M | 66.32M | - | 66.69M | 66.37M | 64.68M | - | 62.27M | 62.26M | 62.24M | - | 62.27M | 62.3M | 62.31M | - | 62.43M | 62.14M | 62.03M | - | 59M | 57.14M | 62M | 59M | - | 61.18M | 66.67M | 60M | - | 57M | 55.79M | 60M | - | 57.5M | 56.15M | 55M | - | 55M | 57.14M | 47M |
EPS (Basic) | $1.37 | $1.79 | $17.81 | $1.84 | $1.31 | $1.92 | $1.43 | $1.47 | $1.40 | $0.94 | $1.34 | $1.89 | $1.93 | $1.64 | $1.46 | $1.33 | $1.45 | $0.96 | $1.21 | $1 | $0.90 | $0.73 | $0.34 | -$0.96 | -$1.30 | $0.21 | $0.35 | $0.43 | $0.40 | $0.21 | $0.10 | $0.34 | $0.36 | $0.72 | $0.20 | $0.42 | $0.31 | $0.11 | $2.99 | $0.26 | $0.29 | -$0.06 | $0.23 | -$0.06 | $0.31 | -$0.29 | -$0.14 | $0.01 | -$0.06 | -$0.43 | -$0.37 | $0.13 | -$0.08 | -$10.24 | -$0.18 | $0.01 | $0.07 | - | -$0.04 | -$0.03 | -$0.04 | - | $0.06 | $0.04 | $0.10 | - | $0.07 | $0.15 | -$0.16 | - | $0.10 | $0.25 | -$0.37 | - | $0.36 | $0.25 | $2.50 | - | -$0.15 | $0.11 | $0.71 | - | $0.37 | $0.55 | $0.46 | - | $0.41 | $0.23 | $0.21 | - | $0.12 | $0.07 | $0.25 | - | $0.17 | $0.27 | $0.12 | - | $0.07 | $0.14 | $0.10 | - | $0.06 | $0.11 | $0.92 | - | $0.17 | $0.16 | $0.14 | - | $0.10 | $0.07 | $0.15 | $0.10 | - | -$1.27 | -$0.03 | -$0.02 | - | $0.20 | $0.19 | $0.07 | - | $0.20 | $0.13 | $0.10 | - | $0.06 | $0.07 | $0.10 |
EPS (Diluted) | $1.37 | $1.79 | $17.81 | $1.84 | $1.31 | $1.92 | $1.43 | $1.47 | $1.40 | $0.94 | $1.34 | $1.89 | $1.93 | $1.63 | $1.46 | $1.33 | $1.45 | $0.96 | $1.21 | $1 | $0.90 | $0.73 | $0.33 | -$0.96 | -$1.30 | $0.20 | $0.35 | $0.43 | $0.40 | $0.20 | $0.10 | $0.34 | $0.36 | $0.71 | $0.20 | $0.42 | $0.31 | $0.11 | $2.97 | $0.26 | $0.29 | -$0.06 | $0.22 | -$0.06 | $0.31 | -$0.29 | -$0.14 | $0.01 | -$0.06 | -$0.43 | -$0.37 | $0.13 | -$0.08 | -$10.24 | -$0.18 | $0.01 | $0.07 | - | -$0.04 | -$0.03 | -$0.04 | - | $0.06 | $0.04 | $0.10 | - | $0.07 | $0.15 | -$0.16 | - | $0.10 | $0.25 | -$0.37 | - | $0.36 | $0.25 | $2.46 | - | -$0.15 | $0.11 | $0.70 | - | $0.36 | $0.54 | $0.45 | - | $0.40 | $0.23 | $0.20 | - | $0.12 | $0.07 | $0.25 | - | $0.17 | $0.26 | $0.12 | - | $0.066 | $0.14 | $0.097 | - | $0.059 | $0.11 | $0.92 | - | $0.16 | $0.16 | $0.14 | - | $0.10 | $0.07 | $0.15 | $0.10 | - | -$1.27 | -$0.03 | -$0.02 | - | $0.20 | $0.19 | $0.07 | - | $0.20 | $0.13 | $0.10 | - | $0.06 | $0.07 | $0.10 |
EBIT | $165.46M | $167.75M | $1.875B | $243.68M | $200.59M | $261.98M | $220.19M | $227.46M | $219.78M | $155.53M | $219.49M | $246.22M | $302.92M | $266.97M | $239.36M | $225.29M | $248.43M | $186.56M | $223.43M | $201.09M | $192.31M | $150.82M | $132.11M | -$86.31M | -$137.15M | $81.05M | $113.47M | $127.46M | $117.62M | $95.13M | $71.74M | $96.8M | $95.55M | $81.04M | $79.21M | $89.07M | $95.02M | $30.02M | $27.45M | $80.97M | $82.24M | $46.41M | $67.27M | $51.33M | $75.24M | $13.45M | $74.05M | $85.88M | $69.13M | $16.61M | $51.6M | $77.53M | $82.59M | -$1.038B | $49.66M | $59.71M | $76.59M | $65.39M | $69.23M | $61.96M | $47.87M | $34.08M | $67.02M | $51.59M | $42.94M | $26.07M | $43.28M | $57.71M | $25.08M | -$246.99M | $45.75M | $64.09M | -$19.49M | $80.74M | $91.05M | $87.17M | $95.28M | $123.1M | $85.69M | $57.48M | $138.38M | $66.56M | $102.62M | $110.82M | $123.47M | $97.79M | $90.29M | $52.79M | $55.71M | $43.29M | $36.21M | $24.54M | $44.75M | $34.82M | $39.73M | $46.26M | $43.67M | $26.27M | $25.9M | $33.06M | $30.66M | -$58.06M | $24.1M | $29.74M | $112.78M | $34.5M | $33.82M | $33.14M | $35.42M | $34.2M | $28.8M | $31.6M | $35.2M | $28M | $28.5M | $26.9M | $20.3M | $11.1M | $19.2M | $31.8M | $31.3M | $18.7M | $29.7M | $32.3M | $27.7M | $20.7M | $10.8M | $13.8M | $16.1M | $13.4M |
EBITDA | $260.84M | $289.5M | $2.016B | $313.67M | $301.08M | $339.69M | $290.53M | $293.14M | $293.19M | $327.03M | $284.28M | $308.44M | $369.02M | $366.16M | $309.89M | $308.56M | $314.21M | $292.85M | $291.06M | $333.84M | $256.78M | $230.75M | $201.84M | -$16.68M | $101.09M | $191.42M | $178.8M | $196.01M | $184.87M | $165.22M | $126.43M | $151.72M | $146.89M | $137.14M | $134.73M | $142.01M | $149.14M | $119.28M | $116.89M | $129.63M | $131.76M | $124.18M | $119.48M | $134.25M | $128.76M | $107.23M | $158.57M | $152.97M | $137.09M | $114.46M | $148.99M | $155.25M | $152.63M | $85.69M | $100.08M | $110.37M | $126.6M | $95.82M | $114.21M | $112.76M | $103.4M | $86.9M | $110.81M | $107.08M | $85.68M | $65.39M | $101.78M | $96.42M | $98.82M | $59.33M | $75.65M | $112.54M | $117.21M | $44.14M | $141.99M | $150.14M | $149.91M | $54.92M | $148.64M | $148.93M | $199.86M | $154.59M | $171.22M | $159.48M | $149.14M | $110.6M | $112.06M | $71.63M | $74M | $64.03M | $57.67M | $47.7M | $67.69M | $40.97M | $76.65M | $68.38M | $65.28M | $51.97M | $51.38M | $57.52M | $54.82M | -$33.95M | $46.79M | $51.87M | $134.33M | $53.9M | $51.32M | $51.7M | $54.15M | $52.6M | $46.6M | $55.8M | $53.7M | $44.7M | $52.4M | $170.4M | $35.8M | $26M | $33.7M | $47.1M | $46.7M | $32.9M | $42.8M | $45.8M | $40.7M | $33.6M | $21.4M | $23.6M | $25.2M | $22.6M |