Darden Restaurants, Inc.(DRI:US)
Market Cap$24.681B
Key Metrics
Price$216.35
Revenue (TTM)$13.211B
Holders Revenue (TTM)$1.365B
Gross Profit (TTM)$2.863B
Earnings (TTM)$1.207B
EBITDA (TTM)$2.17B
Op. Margin (TTM)12.16%
Dividend Yield2.81%
Holders Yield5.53%
Cash on hand$219.5M
Total Assets$12.862B
Net Assets$2.208B
Total Debt$6.325B
Key Metrics
Price$216.35
Revenue (TTM)$13.211B
Holders Revenue (TTM)$1.365B
Gross Profit (TTM)$2.863B
Earnings (TTM)$1.207B
EBITDA (TTM)$2.17B
Op. Margin (TTM)12.16%
Dividend Yield2.81%
Holders Yield5.53%
Cash on hand$219.5M
Total Assets$12.862B
Net Assets$2.208B
Total Debt$6.325B
Financials
| Name | May 31, 2026 | Feb 28, 2026 | Nov 30, 2025 | Aug 31, 2025 | May 31, 2025 | Feb 28, 2025 | Nov 30, 2024 | Aug 31, 2024 | May 31, 2024 | Feb 29, 2024 | Nov 30, 2023 | Aug 31, 2023 | May 31, 2023 | Feb 28, 2023 | Nov 30, 2022 | Aug 31, 2022 | May 31, 2022 | Feb 28, 2022 | Nov 30, 2021 | Aug 31, 2021 | May 31, 2021 | Feb 28, 2021 | Nov 30, 2020 | Aug 31, 2020 | May 31, 2020 | Feb 29, 2020 | Nov 30, 2019 | Aug 31, 2019 | May 31, 2019 | Feb 28, 2019 | Nov 30, 2018 | Aug 31, 2018 | May 31, 2018 | Feb 28, 2018 | Nov 30, 2017 | Aug 31, 2017 | May 31, 2017 | Feb 28, 2017 | Nov 30, 2016 | Aug 31, 2016 | May 31, 2016 | Feb 29, 2016 | Nov 30, 2015 | Aug 31, 2015 | May 31, 2015 | Feb 28, 2015 | Nov 30, 2014 | Aug 31, 2014 | May 31, 2014 | Feb 28, 2014 | Nov 30, 2013 | Aug 31, 2013 | May 31, 2013 | Feb 28, 2013 | Nov 30, 2012 | Aug 31, 2012 | May 31, 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $3.719B | $3.345B | $3.102B | $3.045B | $3.272B | $3.158B | $2.89B | $2.757B | $2.957B | $2.975B | $2.727B | $2.731B | $2.769B | $2.786B | $2.487B | $2.446B | $2.603B | $2.449B | $2.272B | $2.306B | $2.279B | $1.733B | $1.657B | $1.527B | $1.27B | $2.347B | $2.056B | $2.134B | $2.229B | $2.247B | $1.973B | $2.061B | $2.134B | $2.128B | $1.882B | $1.936B | $1.935B | $1.879B | $1.643B | $1.714B | $1.79B | $1.848B | $1.609B | $1.687B | $1.878B | $1.731B | $1.559B | $1.596B | -$155.9M | $1.619B | $1.486B | $1.532B | $2.299B | $2.258B | $1.96B | $2.035B | $2.066B | $2.16B | $1.832B | $1.942B | $1.99B | $1.977B | $1.726B | $1.807B | $1.864B | $1.874B | $1.641B | $1.734B | $1.976B | $1.799B | $1.669B | $1.774B | $1.826B | $1.811B | $1.522B | $1.468B | $1.183B | $1.45B | $1.298B | $1.36B | $1.512B | $1.474B | $1.325B | $1.409B | $1.394B | $1.376B | $1.229B | $1.279B | $1.359B | $1.242B | $1.143B | $1.26B | $1.227B | $1.181B | $1.072B | $1.175B | $1.139B | $1.134B | $1.014B | $1.081B | $1.082B | $988.64M | $931.96M | $1.018B | $1.006B | $917.5M | $848.2M | $929.4M | $914M | $866.9M | $791.2M | $886.1M | $921.1M | $811.3M | $745.3M | $809.3M | $816.6M | $800.8M | $748.8M | $805.6M | $829.5M | $795.1M | $731.2M | $836M | $790.8M | $790.8M | $790.8M | $790.8M |
Cost of Revenue | $2.853B | $2.602B | $2.472B | $2.421B | $2.507B | $2.456B | $2.277B | $2.194B | $2.301B | $2.329B | $2.177B | $2.173B | $2.167B | $2.202B | $2.044B | $1.993B | $2.065B | $1.947B | $1.824B | $1.8B | $1.74B | $1.396B | $1.341B | $1.226B | $1.26B | $1.809B | $1.651B | $1.68B | $1.725B | $1.729B | $1.587B | $1.621B | $1.649B | $1.647B | $1.517B | $1.522B | $1.496B | $1.44B | $1.322B | $1.343B | $1.382B | $1.416B | $1.284B | $1.311B | $1.447B | $1.342B | $1.27B | $1.283B | -$141.8M | $1.266B | $1.201B | $1.208B | $1.79B | $1.752B | $1.569B | $1.55B | $1.569B | $1.627B | $1.461B | $1.506B | $1.514B | $1.478B | $1.342B | $1.365B | $1.426B | $1.43B | $1.292B | $1.336B | $1.509B | $1.394B | $1.341B | $1.393B | $1.419B | $1.398B | $1.21B | $1.112B | $875.5M | $1.098B | $1.008B | $1.026B | $1.169B | $1.13B | $1.046B | $1.083B | $1.077B | $1.055B | $971.04M | $992.25M | $1.051B | $953.87M | $914.76M | $979.87M | $956.28M | $920.32M | $855.46M | $904.1M | $880.74M | $869.35M | $803.32M | $831.19M | $844.61M | $767.28M | $735.35M | $787.54M | $780.06M | $712.7M | $677.7M | $724.7M | $704M | $683.2M | $643M | $710M | $720.2M | $644.7M | $611.9M | $646.8M | $653.5M | $652.3M | $628.8M | $637.6M | $640.9M | $605.6M | $577.2M | $647.6M | - | - | - | - |
Gross Profit | $866.1M | $743M | $630M | $623.4M | $764.8M | $702.3M | $612.7M | $562.8M | $656.7M | $645.6M | $550.2M | $557.7M | $602.5M | $584.7M | $442.7M | $453.5M | $538.4M | $501.8M | $448.3M | $506.5M | $539.4M | $337.4M | $315.4M | $301.3M | $10.5M | $538M | $405.5M | $454.4M | $503.8M | $517.6M | $386.7M | $440.9M | $485.6M | $481.3M | $364.7M | $413.8M | $438.2M | $438.5M | $321M | $371.7M | $407.9M | $432M | $324.9M | $376.3M | $431.4M | $388.6M | $289.3M | $313.2M | -$14.1M | $352.7M | $285.1M | $323.4M | $508.7M | $505.9M | $391.3M | $485M | $496.6M | $532.4M | $370.9M | $435.6M | $476.2M | $498.4M | $384.7M | $441.3M | $438.2M | $443.8M | $348.9M | $398.3M | $467.1M | $404.9M | $327.6M | $381.1M | $407M | $413.2M | $312.5M | $355.2M | $307.5M | $351.8M | $290.1M | $333.3M | $343.02M | $344.52M | $279.48M | $326.12M | $317.12M | $320.44M | $258.34M | $286.39M | $308.42M | $288.08M | $227.78M | $279.82M | $271.22M | $261.06M | $216.08M | $270.46M | $258.58M | $265.04M | $210.18M | $250.3M | $237.75M | $221.35M | $196.61M | $230.67M | $226.09M | $204.8M | $170.5M | $204.7M | $210M | $183.7M | $148.2M | $176.1M | $200.9M | $166.6M | $133.4M | $162.5M | $163.1M | $148.5M | $120M | $168M | $188.6M | $189.5M | $154M | $188.4M | - | - | - | - |
| $182.2M | $160.9M | $166.5M | $185.2M | $174.1M | $152.1M | $192.9M | $171.1M | $140.2M | $139.9M | $151.7M | $191.9M | $129.1M | $135.2M | $121.5M | $118.6M | $104.4M | $110.5M | $113.6M | $136.9M | $121.7M | $98.1M | $108.7M | $157.1M | $118.2M | $171.9M | $157.7M | $166.7M | $171.5M | $165.2M | $153.1M | $171M | $172.1M | $169M | $157M | $164M | $197.6M | $141.8M | $136.6M | $151.4M | $154.1M | $145.9M | $160.2M | $162.7M | $188.9M | $137.8M | $190.8M | $159.9M | $3M | $154.2M | $174.7M | $165.6M | $213.7M | $199.8M | $216.1M | $218.2M | $178.5M | $198M | $187.4M | $182.8M | $182.1M | $194.8M | $180M | $180.9M | $173.8M | $169.5M | $169.9M | $171.4M | $188.7M | $159.7M | $146.7M | $170.5M | $165.5M | $162.8M | $170.4M | $143M | $110.1M | $134.4M | $133.4M | $133.7M | $132.18M | $138.98M | $130.89M | $133.04M | $125.63M | $126.49M | $130.79M | $114.58M | $124.6M | $113.55M | $120.32M | $113.64M | $119.56M | $108.94M | $103.2M | $106.06M | $96.57M | $111.28M | $106.15M | $106.94M | $103.93M | $98.46M | $105.96M | $99.29M | $100.17M | $90.9M | $94.2M | $94.2M | $101.6M | $88.2M | $86.4M | $84.8M | $101.6M | $83.3M | $84.4M | $89.2M | $83.7M | $85.2M | $93.3M | $99.1M | $93.6M | $95.1M | $89.6M | $95.6M | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $182.2M | $160.9M | $166.5M | $185.2M | $174.1M | $152.1M | $192.9M | $171.1M | $140.2M | $139.9M | $151.7M | $191.9M | $129.1M | $135.2M | $121.5M | $118.6M | $104.4M | $110.5M | $113.6M | $136.9M | $121.7M | $98.1M | $108.7M | $157.1M | $118.2M | $171.9M | $157.7M | $166.7M | $171.5M | $165.2M | $153.1M | $171M | $172.1M | $169M | $157M | $164M | $197.6M | $141.8M | $136.6M | $151.4M | $154.1M | $145.9M | $160.2M | $162.7M | $188.9M | $137.8M | $190.8M | $159.9M | $3M | $154.2M | $174.7M | $165.6M | $213.7M | $199.8M | $216.1M | $218.2M | $178.5M | $198M | $187.4M | $182.8M | $182.1M | $194.8M | $180M | $180.9M | $173.8M | $169.5M | $169.9M | $171.4M | $188.7M | $159.7M | $146.7M | $170.5M | $165.5M | $162.8M | $170.4M | $143M | $110.1M | $134.4M | $133.4M | $133.7M | $132.18M | $138.98M | $130.89M | $133.04M | $125.63M | $126.49M | $130.79M | $114.58M | $124.6M | $113.55M | $120.32M | $113.64M | $119.56M | $108.94M | $103.2M | $106.06M | $96.57M | $111.28M | $106.15M | $106.94M | $103.93M | $98.46M | $105.96M | $99.29M | $100.17M | $90.9M | $94.2M | $94.2M | $101.6M | $88.2M | $86.4M | $84.8M | $101.6M | $83.3M | $84.4M | $89.2M | $83.7M | $85.2M | $93.3M | $99.1M | $93.6M | $95.1M | $89.6M | $95.6M | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $537.6M | $440.3M | $325.6M | $303.1M | $455.7M | $418.3M | $292.1M | $270.2M | $396.8M | $387.8M | $286M | $256M | $376.3M | $351.2M | $224.4M | $239.3M | $341M | $297M | $242.6M | $280.6M | $328.6M | $151.1M | $120.7M | $56.6M | -$202.1M | $278.4M | $160.2M | $201.5M | $244.4M | $267.1M | $150.8M | $189.2M | $234.5M | $233.1M | $128.9M | $173.7M | $170.2M | $228.8M | $116.6M | $153.5M | $187M | $219.1M | $89.4M | $132.5M | $161.6M | $171.2M | $18.4M | $74.6M | $400K | $122.2M | $34.9M | $83.6M | $193M | $205.1M | $76M | $174.2M | $227.8M | $245.5M | $97.7M | $168.7M | $212.5M | $223.1M | $126.7M | $183.7M | $188.3M | $196.2M | $105.2M | $154M | $205.8M | $174M | $110.3M | $141.8M | $173.4M | $183.7M | $81.8M | $161.6M | $167.2M | $167.6M | $106.9M | $149.7M | $154.37M | $149.45M | $93.83M | $138.95M | $136.93M | $141.23M | $74.38M | $119.05M | $129.6M | $122.35M | $55.41M | $114.63M | $99.64M | $103.99M | $66.95M | $119.26M | $118.62M | $111.89M | $62.97M | $103.85M | $100.66M | $84.02M | $53.09M | $94.11M | $89.96M | $79.4M | $43.2M | $77.7M | $75.3M | $62.9M | $29.4M | $59.3M | $66.1M | $50.3M | $16.6M | $40.9M | $46.7M | $27.2M | -$10.2M | $33.9M | $59.3M | $62M | $31.4M | $57.4M | -$2.186B | $790.8M | $790.8M | $790.8M |
| -$20.8M | -$33.9M | -$5.2M | $36.1M | -$72.9M | -$100K | - | -$1M | -$1.4M | -$400K | -$7.5M | -$3.1M | -$1.8M | -$1.3M | $8.8M | $4.9M | -$2.8M | $3.8M | -$300K | -$200K | -$5.5M | -$3.6M | -$400K | -$7.5M | -$388.3M | -$100K | -$153.3M | - | -$14.6M | -$1.6M | -$2.7M | -$100K | -$4.5M | $300K | - | $800K | $0 | $700K | -$100K | $7.8M | -$1.9M | $2.1M | -$7.7M | $1.7M | -$11.1M | -$800K | -$39.3M | -$7M | - | - | -$200K | -$1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $18.8M | -$16.3M | -$261K | -$4.65M | - | - | -$1.29M | - | - | - | - | - | - | - | - | - | $501K | - | -$143K | - | $299K | - | $2.27M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | -$75M | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$20.8M | -$33.9M | -$5.2M | $36.1M | -$72.9M | -$100K | - | -$1M | -$1.4M | -$400K | -$7.5M | -$3.1M | -$1.8M | -$1.3M | $8.8M | $4.9M | -$2.8M | $3.8M | -$300K | -$200K | -$5.5M | -$3.6M | -$400K | -$7.5M | -$388.3M | -$100K | -$153.3M | - | -$14.6M | -$1.6M | -$2.7M | -$100K | -$4.5M | $300K | - | $800K | $0 | $700K | -$100K | $7.8M | -$1.9M | $2.1M | -$7.7M | $1.7M | -$11.1M | -$800K | -$39.3M | -$7M | - | - | -$200K | -$1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $18.8M | -$16.3M | -$261K | -$4.65M | - | - | -$1.29M | - | - | - | - | - | - | - | - | - | $501K | - | -$143K | - | $299K | - | $2.27M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | -$75M | - | - | - | - |
Income Before Tax | $465.6M | $356.8M | $272.4M | $293.8M | $336.5M | $372.7M | $245.9M | $232.1M | $360M | $350.9M | $241.4M | $223.2M | $352.4M | $330.3M | $213.4M | $224.4M | $319.3M | $283.3M | $225.9M | $265M | $306M | $132.3M | $105.7M | $32.5M | -$610.3M | $265.1M | -$6.2M | $190.4M | $217.9M | $253.1M | $135.3M | $176M | $216.8M | $116M | $113.4M | $159.5M | $158.7M | $220.2M | $107M | $151.4M | $175.4M | $138.1M | $24.4M | $111.8M | $126.5M | $147.1M | -$54.6M | -$43.7M | -$53.5M | $89.1M | $1.8M | $49.8M | $159.8M | $173.2M | $43.1M | $146.3M | $200.7M | $217.8M | $72.5M | $147M | $186.3M | $199.1M | $103.2M | $159.1M | $157.2M | $175.4M | $80.7M | $130.3M | $167.1M | $148.5M | $82.5M | $114.4M | $146.7M | $156.9M | $59.2M | $151.9M | $176.7M | $157.4M | $96.6M | $139.4M | $134.52M | $139.14M | $80.87M | $128M | $121.64M | $130.82M | $63.37M | $108.09M | $76.38M | $111.4M | $44.69M | $103.98M | $89.2M | $93.33M | $56.22M | $109.01M | $108.7M | $102.78M | $56.26M | $95.58M | $92.58M | $75.49M | $45.31M | $87.84M | $90.01M | $72.7M | $38M | $73.2M | $78.7M | $58.6M | $24.6M | $53.9M | $60.4M | $45.3M | $11.8M | $36.2M | -$189.2M | $21.6M | -$15.9M | $28.9M | $54.3M | $56.5M | $26M | -$23M | - | - | - | - |
Income Tax | $57.8M | $46.2M | $35M | $35.9M | $32.5M | $49M | $30.2M | $24.5M | $50M | $37.5M | $29.1M | $28.4M | $36.8M | $43.5M | $25.9M | $30.8M | $37.6M | $35.4M | $32.5M | $33.3M | -$63M | $3.1M | $8.8M | -$4.8M | -$130.6M | $31.8M | -$31.6M | $18.6M | $9.2M | $28M | $19.4M | $7.1M | $41.4M | -$102.5M | $24.8M | $38.2M | $33.3M | $53.9M | $27.3M | $40.3M | $35M | $29.9M | -$5.7M | $30.8M | $8.4M | $18.7M | -$23.8M | -$24.4M | -$37.1M | $2.5M | -$4.2M | $7.6M | $26.5M | $38.7M | $9.4M | $35.3M | $49.2M | $53.7M | $18.4M | $40.2M | $48.4M | $47.4M | $27.4M | $45.8M | $41.2M | $40.6M | $19.5M | $35.3M | $44.4M | $40.4M | $24M | $32M | $43.4M | $41.3M | $15.1M | $45.3M | $56.2M | $39.7M | $29M | $46.1M | $42.21M | $33.82M | $25.81M | $42.48M | $37.65M | $38.19M | $20.39M | $37.07M | $22.67M | $34.32M | $14.64M | $35.39M | $28.09M | $31.54M | $18.74M | $37.12M | $35.75M | $36.56M | $19.79M | $33.42M | $31.57M | $25.96M | $15.77M | $30.92M | $32M | $25.8M | $13.5M | $25.9M | $27.7M | $20.2M | $8.7M | $18.7M | $20.4M | $15.5M | $4.3M | $11.8M | -$73.2M | $5.9M | -$4.7M | $8.4M | $19.8M | $20.9M | $9.7M | -$10.9M | - | - | - | - |
Net Income | $404.9M | $306.8M | $237.2M | $257.8M | $303.8M | $323.4M | $215.1M | $207.2M | $308.1M | $312.9M | $212.1M | $194.5M | $315.1M | $286.6M | $187.2M | $193M | $281.7M | $247M | $193.2M | $230.9M | $368.5M | $128.7M | $96M | $36.1M | -$480M | $232.3M | $24.7M | $170.6M | $208M | $223.6M | $115.6M | $166.2M | $174.5M | $217.8M | $84.7M | $119M | $123.8M | $165.6M | $79.5M | $110.2M | $139.6M | $105.8M | $43.2M | $86.4M | $105.3M | $133.8M | -$32.8M | $503.2M | $86.5M | $109.7M | $19.8M | $70.2M | $133.1M | $134.4M | $33.6M | $110.8M | $151.2M | $164.1M | $53.7M | $106.6M | $137.5M | $151.2M | $74.5M | $113.1M | $115.6M | $134.3M | $60.3M | $94.3M | $123M | $107.5M | $59.7M | $82.1M | $101.8M | $126M | $43.5M | $105.9M | -$55.2M | $106.4M | $61.7M | $88.5M | $92.31M | $105.32M | $55.06M | $85.51M | $83.99M | $92.63M | $42.98M | $71.01M | $53.72M | $77.09M | $30.05M | $68.59M | $61.11M | $61.79M | $37.48M | $71.89M | $72.95M | $66.22M | $36.46M | $62.16M | $61.01M | $49.53M | $29.54M | $56.92M | $58.01M | $46.9M | $24.5M | $47.3M | $51M | $38.4M | $15.9M | $35.2M | $40M | $29.8M | $7.5M | $24.4M | -$116M | $15.7M | -$11.2M | $20.5M | $34.5M | $35.6M | $16.3M | -$12.1M | $13.1M | $13.1M | $13.1M | $13.1M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $404.9M | $306.8M | $237.2M | $257.8M | $303.8M | $323.4M | $215.1M | $207.2M | $308.1M | $312.9M | $212.1M | $194.5M | $315.1M | $286.6M | $187.2M | $193M | $281.7M | $247M | $193.2M | $230.9M | $368.5M | $128.7M | $96M | $36.1M | -$480M | $232.3M | $24.7M | $170.6M | $208M | $223.6M | $115.6M | $166.2M | $174.5M | $217.8M | $84.7M | $119M | $123.8M | $165.6M | $79.5M | $110.2M | $139.6M | $105.8M | $43.2M | $86.4M | $105.3M | $133.8M | -$32.8M | $503.2M | $86.5M | $109.7M | $19.8M | $70.2M | $133.1M | $134.4M | $33.6M | $110.8M | $151.2M | $164.1M | $53.7M | $106.6M | $137.5M | $151.2M | $74.5M | $113.1M | $115.6M | $134.3M | $60.3M | $94.3M | $123M | $107.5M | $59.7M | $82.1M | $101.8M | $126M | $43.5M | $105.9M | -$55.2M | $106.4M | $61.7M | $88.5M | $92.31M | $105.32M | $55.06M | $85.51M | $83.99M | $92.63M | $42.98M | $71.01M | $53.72M | $77.09M | $30.05M | $68.59M | $61.11M | $61.79M | $37.48M | $71.89M | $72.95M | $66.22M | $36.46M | $62.16M | $61.01M | $49.53M | $29.54M | $56.92M | $58.01M | $46.9M | $24.5M | $47.3M | $51M | $38.4M | $15.9M | $35.2M | $40M | $29.8M | $7.5M | $24.4M | -$116M | $15.7M | -$11.2M | $20.5M | $34.5M | $35.6M | $16.3M | -$12.1M | $13.1M | $13.1M | $13.1M | $13.1M |
Shares Outstanding (Basic) | 114.3M | 115M | 115.9M | 116.7M | 117.1M | 117.2M | 117.5M | 118.5M | 119.2M | 119.4M | 119.9M | 120.9M | 121M | 121.4M | 122.1M | 122.9M | 124.4M | 127M | 129.2M | 130.3M | 130.9M | 130.5M | 130.3M | 130M | 124.5M | 121.3M | 122.2M | 122.9M | 123.1M | 123.3M | 123.9M | 123.8M | 123.6M | 123.6M | 123.6M | 125.2M | 125M | 124.1M | 123.1M | 124.9M | 126.4M | 127.6M | 128.1M | 127.4M | 126.3M | 124.6M | 127.7M | 132.2M | 131.9M | 131.3M | 130.6M | 130.2M | 129.8M | 129.3M | 128.8M | 128.1M | 128.5M | 128M | 130.3M | 133.8M | - | 136.4M | 137.6M | 138.6M | - | 139.3M | 139M | 138.7M | - | 136.1M | 137M | 139M | - | 140.4M | 142M | 140.8M | - | 142.9M | 145.3M | 144.9M | - | 149.4M | 149.6M | 153.3M | - | 157.3M | 156.8M | 157.6M | - | 164.2M | 164.9M | 164.7M | - | 170.7M | 170.9M | 171.6M | - | 175.05M | 175.2M | 176.01M | - | 179.7M | 179.7M | 182.31M | - | 191.55M | 196.2M | 196.98M | - | 205.61M | 216.71M | 211.09M | - | 223.39M | 224.89M | 228.64M | - | 235.38M | 239.88M | 236.42M | - | 242.61M | 244.38M | 226.76M | - | 245.5M | 245.5M | 245.5M |
Shares Outstanding (Diluted) | 115.2M | 115.8M | 116.7M | 117.6M | 117.9M | 118M | 118.3M | 119.2M | 120.1M | 120.4M | 120.8M | 122M | 122.1M | 122.5M | 123.1M | 123.9M | 125.5M | 128.2M | 130.5M | 131.7M | 132.4M | 132M | 131.5M | 130.9M | 124.5M | 122.8M | 123.7M | 124.6M | 124.9M | 125M | 125.8M | 125.8M | 125.5M | 125.7M | 125.5M | 127.3M | 126.6M | 125.9M | 124.9M | 126.7M | 128.2M | 129.4M | 129.9M | 129.3M | 128.4M | 126.9M | 127.7M | 134M | 133.8M | 133.4M | 132.8M | 132.6M | 132.2M | 131.5M | 131.7M | 131M | 131.6M | 130.9M | 133.2M | 137.2M | - | 140M | 141.2M | 141.7M | - | 142.3M | 141.7M | 141.3M | - | 138.6M | 139.4M | 142.8M | - | 143.7M | 146.9M | 146.2M | - | 148.3M | 150.7M | 150.3M | - | 156.9M | 156.2M | 160.4M | - | 164.5M | 163.4M | 163.2M | - | 170.1M | 171M | 170.5M | - | 177.5M | 178.7M | 180M | - | 184.5M | 183M | 183.66M | - | 186M | 185.55M | 186.51M | - | 195.75M | 201.75M | 202.61M | - | 213.23M | 216.71M | 219.89M | - | 223.39M | 224.89M | 228.64M | - | 235.38M | 239.88M | 236.42M | - | 242.61M | 244.38M | 226.76M | - | 245.5M | 245.5M | 245.5M |
EPS (Basic) | $3.54 | $2.67 | $2.05 | $2.21 | $2.59 | $2.76 | $1.83 | $1.75 | $2.58 | $2.62 | $1.77 | $1.61 | $2.61 | $2.36 | $1.53 | $1.57 | $2.26 | $1.94 | $1.50 | $1.77 | $2.82 | $0.99 | $0.74 | $0.28 | -$3.86 | $1.92 | $0.20 | $1.39 | $1.69 | $1.81 | $0.93 | $1.34 | $1.41 | $1.76 | $0.69 | $0.95 | $0.99 | $1.33 | $0.65 | $0.88 | $1.10 | $0.83 | $0.34 | $0.68 | $0.83 | $1.07 | -$0.26 | -$0.15 | $0.66 | $0.84 | $0.15 | $0.54 | $1.03 | $1.04 | $0.26 | $0.86 | $1.18 | $1.28 | $0.41 | $0.80 | - | $1.11 | $0.54 | $0.82 | - | $0.96 | $0.43 | $0.68 | - | $0.79 | $0.44 | $0.59 | - | $0.90 | $0.31 | $0.75 | - | $0.74 | $0.42 | $0.61 | - | $0.70 | $0.37 | $0.56 | - | $0.59 | $0.27 | $0.45 | - | $0.47 | $0.18 | $0.42 | - | $0.36 | $0.22 | $0.42 | - | $0.38 | $0.21 | $0.35 | - | $0.27 | $0.17 | $0.31 | - | $0.25 | $0.13 | $0.24 | - | $0.19 | $0.073 | $0.17 | - | $0.13 | $0.033 | $0.11 | - | $0.067 | -$0.047 | $0.087 | - | $0.15 | $0.067 | -$0.053 | - | $0.053 | $0.053 | $0.053 |
EPS (Diluted) | $3.51 | $2.65 | $2.03 | $2.19 | $2.58 | $2.74 | $1.82 | $1.74 | $2.57 | $2.60 | $1.76 | $1.59 | $2.58 | $2.34 | $1.52 | $1.56 | $2.24 | $1.93 | $1.48 | $1.75 | $2.78 | $0.98 | $0.73 | $0.28 | -$3.86 | $1.89 | $0.20 | $1.37 | $1.67 | $1.79 | $0.92 | $1.32 | $1.39 | $1.73 | $0.67 | $0.93 | $0.98 | $1.32 | $0.64 | $0.87 | $1.09 | $0.82 | $0.33 | $0.67 | $0.82 | $1.05 | -$0.26 | -$0.15 | $0.65 | $0.82 | $0.15 | $0.53 | $1.01 | $1.02 | $0.26 | $0.85 | $1.15 | $1.25 | $0.40 | $0.78 | - | $1.08 | $0.53 | $0.80 | - | $0.94 | $0.43 | $0.67 | - | $0.78 | $0.43 | $0.58 | - | $0.88 | $0.30 | $0.72 | - | $0.72 | $0.41 | $0.59 | - | $0.67 | $0.35 | $0.53 | - | $0.56 | $0.26 | $0.44 | - | $0.45 | $0.18 | $0.40 | - | $0.35 | $0.21 | $0.40 | - | $0.36 | $0.20 | $0.34 | - | $0.27 | $0.16 | $0.31 | - | $0.24 | $0.12 | $0.23 | - | $0.18 | $0.073 | $0.16 | - | $0.13 | $0.033 | $0.11 | - | $0.067 | -$0.047 | $0.087 | - | $0.15 | $0.067 | -$0.053 | - | $0.053 | $0.053 | $0.053 |
EBIT | $515.9M | $440.3M | $325.6M | $303.1M | $385.1M | $418.3M | $292.1M | $270.2M | $388.9M | $387.8M | $286M | $256M | $394.7M | $351.2M | $224.4M | $239.3M | $344.9M | $297M | $242.6M | $280.6M | $315M | $151.1M | $120.7M | $56.6M | -$739M | $278.4M | $160.2M | $201.5M | $229.2M | $267.1M | $150.8M | $189.2M | $231.9M | $233.1M | $128.9M | $173.7M | $179.9M | $228.8M | $116.6M | $153.5M | $182.3M | $219.1M | $89.4M | $132.5M | $100.1M | $171.2M | $18.4M | $74.6M | -$17.3M | $122.2M | $34.9M | $83.6M | $193.9M | $205.1M | $76M | $174.2M | $228.7M | $245.5M | $97.7M | $168.7M | $208.7M | $223.1M | $126.7M | $183.7M | $183.4M | $196.2M | $105.2M | $154M | $194.7M | $174M | $110.3M | $141.8M | $173.4M | $183.7M | $81.8M | $161.6M | $167.2M | $167.6M | $106.9M | $149.7M | $154.37M | $149.45M | $93.83M | $138.95M | $136.93M | $141.23M | $74.38M | $119.05M | $129.6M | $122.35M | $55.41M | $114.63M | $99.64M | $103.99M | $66.95M | $119.26M | $118.62M | $111.89M | $62.97M | $103.85M | $100.66M | $84.02M | $53.09M | $94.11M | $89.96M | $79.4M | $43.2M | $77.7M | $75.3M | $62.9M | $29.4M | $59.3M | $66.1M | $50.3M | $16.6M | $40.9M | $46.7M | $27.2M | -$10.2M | $33.9M | $59.3M | $62M | $31.4M | $57.4M | -$2.186B | $790.8M | $790.8M | $790.8M |
EBITDA | $683M | $616M | $468.7M | $402.1M | $593M | $550.3M | $419.8M | $392.7M | $510M | $506.1M | $406M | $368.9M | $493.6M | $450.8M | $312.4M | $330M | $441.4M | $387.5M | $334.7M | $369.6M | $409.3M | $242.4M | $206.7M | $144.2M | -$254.6M | $366.2M | $247.8M | $287.7M | $331.7M | $354M | $236.3M | $270M | $315.4M | $312M | $207.7M | $249M | $250.3M | $296M | $184.5M | $212.5M | $251M | $284M | $172.4M | $211.9M | $192.1M | $251.6M | $137.8M | $160.3M | -$34.8M | $198.5M | $110.6M | $158.8M | $295.9M | $306.1M | $175.2M | $266.8M | $319M | $334.5M | $183.5M | $252.8M | $290.3M | $303.6M | $204.7M | $261.2M | $259.5M | $274.3M | $179.9M | $227.6M | $267.3M | $245.2M | $180.9M | $210.6M | $241.7M | $251.9M | $142.3M | $212.6M | $178.9M | $238.6M | $157.2M | $200M | $214.74M | $211.46M | $150.8M | $193.98M | $194.39M | $196.89M | $130.2M | $174.36M | $191.42M | $177.02M | $108.97M | $168.02M | $152.74M | $153.9M | $114.65M | $166.17M | $163.88M | $155.53M | $103.5M | $145.26M | $140.85M | $122.9M | $90.65M | $131.38M | $125.92M | $113.9M | $76.3M | $110.5M | $108.4M | $95.5M | $61.9M | $91.3M | $99.3M | $83.3M | $49M | $73.3M | $79.4M | $63.3M | $26.7M | $68.9M | $95M | $94.4M | $64.4M | $167.8M | -$2.186B | $790.8M | $790.8M | $790.8M |