DaVita Inc(DVA:US)
Market Cap$11.979B
Key Metrics
Price$187.31
Revenue (TTM)$14.01B
Holders Revenue (TTM)$1.647B
Gross Profit (TTM)$4.533B
Earnings (TTM)$847.48M
EBITDA (TTM)$2.788B
Op. Margin (TTM)14.93%
Dividend Yield-
Holders Yield13.75%
Cash on hand$644.24M
Total Assets$17.499B
Net Assets$1.048B
Total Debt$13.221B
Key Metrics
Price$187.31
Revenue (TTM)$14.01B
Holders Revenue (TTM)$1.647B
Gross Profit (TTM)$4.533B
Earnings (TTM)$847.48M
EBITDA (TTM)$2.788B
Op. Margin (TTM)14.93%
Dividend Yield-
Holders Yield13.75%
Cash on hand$644.24M
Total Assets$17.499B
Net Assets$1.048B
Total Debt$13.221B
Financials
| Name | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Nov 30, 1995 | Aug 31, 1995 | May 31, 1995 | Feb 28, 1995 | Nov 30, 1994 | Aug 31, 1994 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $3.554B | $3.416B | $3.62B | $3.42B | $3.38B | $3.224B | $3.295B | $3.264B | $3.187B | $3.071B | $3.146B | $3.121B | $3B | $2.873B | $2.917B | $2.949B | $2.927B | $2.818B | $2.944B | $2.938B | $2.917B | $2.82B | $2.905B | $2.924B | $2.88B | $2.841B | $2.899B | $2.904B | $2.843B | $2.743B | $2.821B | $2.847B | $2.887B | $2.849B | $2.781B | $2.765B | $2.699B | $2.631B | $2.699B | $3.731B | $3.718B | $3.581B | $3.534B | $3.526B | $3.435B | $3.288B | $3.328B | $3.252B | $3.172B | $3.043B | $3.063B | $3B | $2.872B | $2.83B | $2.427B | $1.946B | $1.913B | $1.85B | $1.862B | $1.758B | $1.661B | $1.562B | $1.649B | $1.65B | $1.587B | $1.559B | $1.568B | $1.574B | $1.519B | $1.448B | $1.461B | $1.447B | $1.407B | $1.345B | $1.355B | $1.318B | $1.313B | $1.278B | $1.273B | $1.237B | $1.208B | $1.163B | $1.038B | $644.89M | $617.09M | $578.63M | $616M | $595.53M | $551.63M | $535.43M | $583.45M | $513.28M | $489.88M | $459.81M | $503.1M | $481.19M | $442.68M | $427.67M | $429.66M | $434.24M | $400.64M | $386.22M | $372.75M | $362.54M | $378.91M | $372.11M | $372.95M | $367.2M | $352.8M | $352.2M | $339.2M | $318.6M | $288.4M | $258.7M | $130.7M | $197.7M | $104.8M | $89M | $84.7M | $73.3M | $64.6M | $50.2M | $39.4M | $35.7M | $24.8M | $24.8M | $24.7M | $24.7M |
Cost of Revenue | $2.392B | $2.342B | $2.41B | $2.333B | $2.262B | $2.24B | $2.225B | $2.152B | $2.142B | $2.079B | $2.138B | $2.067B | $2.056B | $2.058B | $2.089B | $2.086B | $2.017B | $2.019B | $2.06B | $2.009B | $1.965B | $1.938B | $2.057B | $1.972B | $1.985B | $1.975B | $2.001B | $1.991B | $1.958B | $1.965B | $2.027B | $2.064B | $2.069B | $2.036B | $1.942B | $1.952B | $1.895B | $1.852B | $1.883B | $2.698B | $2.671B | $2.582B | $2.515B | $2.501B | $2.446B | $2.363B | $2.366B | $2.327B | $2.247B | $2.18B | $2.128B | $2.095B | $2.014B | $1.961B | $1.663B | $1.327B | $1.299B | $1.249B | $1.214B | $1.19B | $1.163B | $1.114B | $1.135B | $1.144B | $1.111B | $1.083B | $1.095B | $1.096B | $1.052B | $1.006B | $1.011B | $1.006B | $973.29M | $930.21M | $927.5M | $890.24M | $891.01M | $881.59M | $872.56M | $857.05M | $842.97M | $817.77M | $731.95M | $435.21M | $413.23M | $387.52M | $419.59M | $396.91M | $375.14M | $363.43M | $359.97M | $347.9M | $335.99M | $316.71M | $317.06M | $308.44M | $300.55M | $291.63M | $290.88M | $277.25M | $271.55M | $260.97M | $256.41M | $248.73M | $267.71M | $259.3M | $258.74M | $250.8M | $248.5M | $222.1M | $223.2M | $200.9M | $183.3M | $165.3M | $87M | $131.7M | $70.4M | $60.1M | $57.9M | $49.5M | $43.3M | $33.3M | $25M | $22.7M | - | - | - | - |
Gross Profit | $1.162B | $1.073B | $1.21B | $1.087B | $1.118B | $983.87M | $1.069B | $1.112B | $1.044B | $991.58M | $1.007B | $1.054B | $944.53M | $814.51M | $828.21M | $863.14M | $909.97M | $799.03M | $883.75M | $929.73M | $951.23M | $881.67M | $848.44M | $952.35M | $895.42M | $865.79M | $897.96M | $912.91M | $884.95M | $778.18M | $794.06M | $783.56M | $817.86M | $813.86M | $839.23M | $813.46M | $804.74M | $779.21M | $816.64M | $1.033B | $1.047B | $998.8M | $1.018B | $1.025B | $988.54M | $925.35M | $961.56M | $925.29M | $925.95M | $863M | $935.38M | $904.25M | $857.35M | $868.69M | $764.41M | $618.52M | $613.68M | $600.14M | $648.41M | $568.19M | $498.1M | $448.23M | $514.41M | $505.08M | $476.36M | $476.63M | $473.16M | $478.06M | $467.16M | $441.75M | $449.67M | $441.49M | $434.02M | $414.52M | $427.37M | $428.14M | $421.72M | $396.58M | $400.06M | $379.99M | $364.84M | $345.42M | $306.15M | $209.68M | $203.86M | $191.11M | $196.41M | $198.62M | $176.49M | $172M | $223.48M | $165.39M | $153.9M | $143.1M | $186.04M | $172.76M | $142.13M | $136.03M | $138.78M | $156.99M | $129.1M | $125.24M | $116.34M | $113.8M | $111.19M | $112.82M | $114.21M | $116.4M | $104.3M | $130.1M | $116M | $117.7M | $105.1M | $93.4M | $43.7M | $66M | $34.4M | $28.9M | $26.8M | $23.8M | $21.3M | $16.9M | $14.4M | $13M | - | - | - | - |
| $423.46M | $421.91M | $472.36M | $414.37M | $412.81M | $374.09M | $414.48M | $393.53M | $367.85M | $362.48M | $401.47M | $376.88M | $364.02M | $331.61M | $379.71M | $365.45M | $315.22M | $294.82M | $322.72M | $293.1M | $298.09M | $281.43M | $304.52M | $363.28M | $316.21M | $263.58M | $278.43M | $298.74M | $275.34M | $250.81M | $268.53M | $336.3M | $264.09M | $266.53M | $265.42M | $272.91M | $262.8M | $262.9M | $285.1M | $406.89M | $386.9M | $386.43M | $404.82M | $353.49M | $347.96M | $836.8M | $355.99M | $339.82M | $298.64M | $284.06M | $318.83M | $402.14M | $268.11M | $584.41M | $287.52M | $199.2M | $290.79M | $205.4M | $190.99M | $180.02M | $161.38M | $150.08M | $155.55M | $146.25M | $133.27M | $134.93M | $135.79M | $134.22M | $131.79M | $127.29M | $181.82M | $178.63M | $125.2M | $121.29M | $180.71M | $166.5M | $113.45M | $157.47M | $166.34M | $118.42M | $151.37M | $141.45M | $129.67M | $78.97M | $76.5M | $68.41M | $68.03M | $64.71M | $59.1M | $54.9M | $82.31M | $50.84M | $53.18M | $46.32M | $48.96M | $45.17M | $45.52M | -$668.96M | $37.39M | $33.84M | $32.04M | $23.63M | $37.26M | $36.97M | $44.27M | $44.78M | $114.61M | $49.7M | $66.2M | $33.2M | $46.1M | $26.2M | $25.4M | $23.7M | $11.4M | $18.6M | $9.3M | $7.6M | $7.3M | $6.5M | $6.1M | $4.9M | $4.1M | $3.8M | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $423.46M | $421.91M | $472.36M | $414.37M | $412.81M | $374.09M | $414.48M | $393.53M | $367.85M | $362.48M | $401.47M | $376.88M | $364.02M | $331.61M | $379.71M | $365.45M | $315.22M | $294.82M | $322.72M | $293.1M | $298.09M | $281.43M | $304.52M | $363.28M | $316.21M | $263.58M | $278.43M | $298.74M | $275.34M | $250.81M | $268.53M | $336.3M | $264.09M | $266.53M | $265.42M | $272.91M | $262.8M | $262.9M | $285.1M | $406.89M | $386.9M | $386.43M | $404.82M | $353.49M | $347.96M | $341.8M | $355.99M | $322.82M | $298.64M | $284.06M | $318.83M | $305.14M | $268.11M | $284.41M | $193.37M | $197.91M | $212.79M | $205.4M | $193.21M | $182.64M | $163.79M | $151.6M | $157.58M | $148.04M | $136.1M | $137.28M | $137.16M | $134.93M | $132.17M | $127.27M | $170.46M | $165.92M | $125.2M | $120.77M | $169.98M | $154.7M | $156.38M | $146.86M | $157.37M | $145.43M | $142.67M | $134.25M | $124.98M | $72.28M | $70.82M | $64.59M | $64.15M | $61.12M | $55.59M | $52.18M | $49.81M | $49.13M | $51.36M | $45.02M | $46.95M | $45.17M | $47.91M | $36.05M | $37.39M | $33.84M | $32.04M | $31.81M | $37.26M | $36.97M | $44.27M | $44.78M | $114.61M | $49.7M | $66.2M | $33.2M | $46.1M | $26.2M | $25.4M | $23.7M | $11.4M | $18.6M | $9.3M | $7.6M | $7.3M | $6.5M | $6.1M | $4.9M | $4.1M | $3.8M | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | $495M | $0 | $17M | - | - | $0 | $97M | - | $300M | $94.15M | $1.29M | $78M | - | -$2.22M | -$2.62M | -$2.42M | -$1.52M | -$2.03M | -$1.79M | -$2.83M | -$2.35M | -$1.38M | -$708K | -$376K | $18K | $11.37M | $12.71M | -$4K | $527K | $10.73M | $11.79M | -$42.93M | $10.62M | $8.98M | -$27.01M | $8.7M | $7.2M | $4.69M | $6.69M | $5.68M | $3.82M | $3.88M | $3.59M | $3.5M | $2.72M | $32.5M | $1.71M | $1.81M | $1.29M | $2.01M | - | -$2.39M | -$705.01M | - | - | - | -$8.19M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $570.82M | $473.55M | $551.21M | $495.61M | $530.48M | $433.33M | $480.73M | $531.17M | $500.92M | $442.02M | $410.63M | $488.71M | $396.84M | $304.83M | $254.43M | $303.28M | $423.57M | $331.26M | $386.26M | $466.17M | $483.45M | $434.54M | $382.44M | $432.17M | $421.83M | $447.53M | $461.07M | $458.26M | $457.37M | $378.84M | $370.37M | $300.46M | $408.79M | $410.53M | $435.09M | $400.6M | $402.52M | $381.52M | $398.63M | $440.55M | $475.78M | $440.5M | $447.57M | $506.59M | $479.58M | $427.94M | $447.54M | $432.31M | $478.2M | $433.85M | $475.86M | $367.85M | $457.39M | $157.49M | $371.25M | $337.82M | $244.64M | $318.25M | $330.11M | $318.71M | $270.62M | $233.82M | $255.41M | $256.75M | $242.37M | $242.67M | $238.71M | $245M | $235.95M | $220.6M | $211.6M | $207.88M | $218.43M | $205.78M | $195.26M | $212.41M | $261.22M | $193.32M | $188.51M | $217.09M | $171.75M | $162.08M | $136.72M | $105.3M | $102.43M | $98.86M | $105.17M | $111.65M | $96.47M | $96.83M | $121.19M | $95.21M | $82.8M | $79.33M | $120.18M | $111.32M | $80.91M | $789.19M | $75.23M | $96.87M | $70.43M | $75.47M | $51.79M | $49.91M | $37.26M | $40.32M | -$28.68M | $36.9M | $10.7M | $69.9M | $40.4M | $69.1M | $56.9M | $50.7M | $24.1M | $33.2M | $18.7M | $15.9M | $14.4M | $13.1M | $11.6M | $9.5M | $8.3M | $7.5M | -$57M | $24.8M | $24.7M | $24.7M |
| -$135.81M | -$132.31M | -$168.45M | -$186.8M | -$161.55M | -$147M | -$67M | -$157.73M | -$129.48M | -$70.23M | -$121.56M | -$110.5M | -$101.64M | -$90.2M | -$106.94M | -$96.07M | -$74.73M | -$68.53M | -$71.32M | -$71.72M | -$51.11M | -$57.79M | -$55.07M | -$148.84M | -$83.75M | -$75.11M | -$79.04M | -$184.47M | -$133.67M | -$162.91M | -$111.25M | -$133.34M | -$88.3M | -$108.78M | -$388.26M | -$111.22M | -$114.46M | $394M | -$138.96M | $275.91M | -$246.39M | -$175.52M | -$301.26M | -$98.21M | -$100.97M | -$590.02M | -$93.18M | -$95.9M | -$98.34M | -$97.27M | -$95.84M | -$97.09M | -$44.84M | -$95.85M | -$78.55M | -$66.61M | -$57.25M | -$57.71M | -$60.96M | -$60.05M | -$83.34M | -$56.24M | -$123.04M | -$38.73M | -$47.04M | -$43.75M | -$44.15M | -$44.54M | -$45.82M | -$47.55M | $2.08M | $2.48M | -$52.33M | -$54.2M | $5.33M | $6.28M | $62.93M | $3.2M | -$273.79M | $41.24M | $2.97M | $3.87M | $1.86M | $341K | -$66K | $3.14M | $1.05M | $1.01M | $667K | $1.44M | -$8.93M | -$16.19M | $890K | $785K | -$1.19M | $1.12M | $5.67M | -$4.69M | $320K | $1.86M | $1.12M | $9.53M | $1.83M | $1.42M | -$16.4M | $1.4M | -$121.6M | -$3.3M | -$16.6M | $1.3M | $15.9M | $1M | $1M | -$91.2M | $700K | $900K | $500K | $400K | -$100K | $400K | $1.2M | $400K | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $150.26M | $145.13M | $148.25M | $150.56M | $146.06M | $135.06M | $138.72M | $134.58M | $97.75M | $99.42M | $96.19M | $98.08M | $103.51M | $100.77M | $100.96M | $99.68M | $82.59M | $73.79M | $72.09M | $72.83M | $73.32M | $67.01M | $60.47M | $73.66M | $81.38M | $88.6M | $92.05M | $88.59M | $131.67M | $131.52M | $128.3M | $125.93M | $119.69M | $113.52M | $109M | $109.31M | $107.93M | $104.4M | $103.93M | $104.58M | $102.89M | $102.88M | $103.26M | $103.48M | $104.25M | $97.39M | $97.95M | $99.88M | $106.13M | $106.34M | $107.61M | $108.42M | $108.1M | $105.82M | $95.97M | $70.49M | $60.71M | $61.38M | $61.75M | $60.85M | $59.9M | $58.6M | $53.88M | $39.49M | $43.66M | $44.58M | $44.83M | $45.54M | $47.09M | $48.3M | - | - | $55.32M | $59.07M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $14.45M | $12.82M | -$20.19M | -$36.25M | -$15.49M | -$11.94M | $71.73M | -$23.15M | -$31.73M | $29.19M | -$25.37M | -$12.42M | $1.87M | $10.57M | -$5.97M | $3.61M | $7.86M | $5.26M | $764K | $1.11M | $22.21M | $9.23M | $5.4M | -$75.18M | -$2.37M | $13.49M | $13.01M | -$95.88M | -$2M | -$31.39M | $17.05M | -$7.42M | $31.4M | $4.74M | -$279.27M | -$1.91M | -$6.53M | $498.4M | -$35.03M | $380.49M | -$143.5M | -$72.64M | -$198M | $5.27M | $3.28M | -$492.63M | $4.77M | $3.98M | $7.79M | $9.07M | $11.77M | $11.34M | $63.25M | $9.97M | $17.42M | $3.88M | $3.46M | $3.67M | $787K | $798K | -$23.44M | $2.36M | -$69.16M | $759K | -$3.39M | $831K | $682K | $999K | $1.27M | $754K | $2.08M | $2.48M | $2.99M | $4.86M | $5.33M | $6.28M | $62.93M | $3.2M | -$273.79M | $41.24M | $2.97M | $3.87M | $1.86M | $341K | -$66K | $3.14M | $1.05M | $1.01M | $667K | $1.44M | -$8.93M | -$16.19M | $890K | $785K | -$1.19M | $1.12M | $5.67M | -$4.69M | $320K | $1.86M | $1.12M | $9.53M | $1.83M | $1.42M | -$16.4M | $1.4M | -$121.6M | -$3.3M | -$16.6M | $1.3M | $15.9M | $1M | $1M | -$91.2M | $700K | $900K | $500K | $400K | -$100K | $400K | $1.2M | $400K | - | - | - | - | - | - |
Income Before Tax | $435.01M | $341.23M | $382.76M | $308.8M | $368.93M | $286.33M | $413.73M | $373.43M | $371.44M | $371.79M | $289.07M | $378.21M | $295.2M | $214.62M | $147.49M | $207.21M | $348.85M | $262.73M | $314.94M | $394.46M | $432.34M | $376.76M | $327.37M | $283.33M | $338.08M | $369.48M | $382.02M | $273.79M | $323.7M | $215.93M | $259.11M | $167.12M | $320.49M | $301.75M | $46.83M | $289.38M | $288.06M | $775.52M | $259.67M | $716.45M | $229.39M | $264.98M | $146.31M | $408.37M | $330.54M | -$162.08M | $354.37M | $336.41M | $282.31M | $336.59M | $380.02M | $270.77M | $412.55M | $61.64M | $281.73M | $271.21M | $187.39M | $260.54M | $269.15M | $258.66M | $187.28M | $177.58M | $132.36M | $218.01M | $195.32M | $198.91M | $194.56M | $200.47M | $190.14M | $173.06M | $157.86M | $155.86M | $166.1M | $151.58M | $137.94M | $155.98M | $205.96M | $127.64M | $121.52M | $152.46M | $106.29M | $95.49M | $65.73M | $81.36M | $77.48M | $84.47M | $90.45M | $98.92M | $85.88M | $86.64M | $100.5M | $62.91M | $64.2M | $60.66M | $99.41M | $90.57M | $64.23M | $61.98M | $57.46M | $78.28M | $50.57M | $54.63M | $28.23M | $23.81M | -$14.65M | $7.55M | -$188.23M | $4.2M | -$30.7M | $46.2M | $32.1M | $48.3M | $29.9M | -$56.4M | $17.2M | $25.8M | $15M | $13.2M | $12.1M | $10.9M | $9.8M | $7.3M | $4.9M | $4.1M | - | - | - | - |
Income Tax | $91.79M | $66.2M | $76.73M | $68.55M | $93.71M | $54.12M | $64.49M | $77.67M | $71.69M | $65.81M | $58.5M | $68.85M | $48.82M | $43.96M | $34.33M | $42.52M | $64.23M | $57.01M | $65.51M | $74.7M | $81.31M | $85.21M | $73.37M | $65.79M | $83.21M | $91.56M | $81.69M | $65.25M | $75.94M | $56.75M | $51.75M | $52.05M | $83.87M | $70.74M | -$150.27M | $90.55M | $101.92M | $281.67M | $83.17M | $104.3M | $134.89M | $126.82M | $111.83M | $147.06M | $122.76M | -$85.93M | $103.98M | $116.63M | $100.89M | $124.85M | $135.75M | $100.93M | $129.19M | $15.14M | $97.71M | $98.65M | $67.74M | $95.56M | $91.71M | $94.2M | $66.87M | $62.96M | $39.92M | $75.04M | $71.43M | $73.91M | $68.98M | $74.2M | $70.51M | $64.78M | $59.49M | $61.95M | $58.27M | $55.57M | $52.22M | $61.52M | $80.94M | $51.06M | $47.39M | $59.37M | $41.96M | $37.71M | $22.8M | $30.44M | $29.35M | $32.5M | $33.85M | $38.54M | $33.48M | $33.78M | $37.7M | $24.85M | $25.68M | $24.25M | $40.6M | $36.4M | $26.5M | $26M | $24.9M | $34M | $22M | $23.7M | $12.89M | $10.66M | $709K | $3.7M | -$40.17M | $2.3M | -$9.7M | $18.3M | $12.7M | $19.2M | $12.1M | -$3.6M | $6.8M | $11.2M | $6.1M | $5.4M | $4.9M | $4.4M | $4.1M | $3M | $2.1M | $1.7M | - | - | - | - |
Net Income | $343.22M | $275.04M | $331.03M | $240.25M | $275.22M | $232.22M | $349.25M | $295.76M | $299.75M | $305.98M | $230.57M | $309.36M | $246.38M | $170.67M | $126.62M | $164.69M | $284.62M | $205.72M | $249.43M | $319.75M | $351.03M | $291.55M | $234.37M | $217.54M | $254.87M | $287.9M | $302.96M | $201.69M | $327.16M | $189.49M | -$101.84M | -$96.67M | $306.32M | $225.23M | $340.68M | -$172.03M | $161.63M | $500.29M | $188.27M | $612.15M | $94.5M | $138.16M | $34.47M | $261.31M | $207.78M | -$76.15M | $250.39M | $219.78M | $181.42M | $211.74M | $244.27M | $169.84M | $283.36M | $59.73M | $183.8M | $172.55M | $120M | $164.88M | $176.13M | $161.85M | $120.67M | $114.75M | $92.45M | $142.88M | $123.89M | $125M | $125.58M | $126.27M | $119.63M | $108.27M | $109.73M | $106.62M | $107.83M | $96.01M | $96.45M | $106.25M | $137.37M | $87.2M | $83.11M | $105.81M | $71.94M | $64.67M | $68.84M | $61.91M | $58.62M | $60.15M | $60.48M | $63.98M | $55.9M | $55.58M | $65.3M | $39.77M | $40.33M | $37.71M | $60.94M | $56.08M | $11.2M | $38.41M | $34.97M | $46.4M | $31.81M | $33.39M | $18.11M | $10.81M | -$14.33M | $4.85M | -$149.3M | $3.5M | -$18.5M | $30.2M | $21.8M | $31M | $9.5M | -$61M | $11.7M | $15.5M | $9.9M | $9.1M | $8.5M | -$300K | $6.4M | $5.1M | $3.5M | $3.2M | $2.9M | $1.2M | $1.2M | $1.2M |
Minority Interests | -$77.83M | -$77.51M | -$96.81M | -$89.92M | -$75.88M | -$69.3M | -$89.92M | -$81.07M | -$77.08M | -$66.33M | -$79.91M | -$62.73M | -$67.69M | -$55.12M | -$58.51M | -$59.33M | -$59.81M | -$43.6M | -$61.96M | -$60M | -$57.21M | -$54.14M | -$60.6M | -$58.87M | -$53.27M | -$48.3M | -$58.09M | -$58.42M | -$53.61M | -$40.2M | -$47.93M | -$40.13M | -$39.05M | -$46.54M | -$37.28M | -$42.44M | -$34.62M | -$52.59M | -$30.54M | -$40.82M | -$41.12M | -$40.73M | -$40.47M | -$45.44M | -$37.3M | -$34.47M | -$42.37M | -$35.66M | -$33.74M | -$28.45M | -$32M | -$33.21M | -$28.98M | -$29.57M | -$27.96M | -$27.83M | -$24.67M | -$24.76M | -$28.01M | -$26.49M | -$20.65M | -$20.25M | -$23.43M | -$23.49M | -$16.04M | -$15.58M | -$15.86M | -$15.34M | -$13.81M | -$12.06M | -$11.37M | -$12.71M | -$12.88M | -$9.07M | -$10.73M | -$11.79M | -$12.35M | -$10.62M | -$8.98M | -$10.96M | -$8.7M | -$7.2M | -$4.69M | -$6.69M | -$5.68M | -$3.82M | -$3.88M | -$3.59M | -$3.5M | -$2.72M | -$2.5M | -$1.71M | -$1.81M | -$1.29M | -$2.13M | -$1.91M | -$2.83M | -$2.43M | -$2.41M | -$2.13M | -$2.27M | -$2.46M | -$2.77M | -$1.15M | -$1.02M | -$998K | $1.25M | -$1.6M | -$2.5M | -$2.3M | -$2.4M | -$1.9M | -$1.6M | -$1.4M | -$1.3M | -$900K | -$1M | -$1.3M | -$1.3M | -$900K | -$700K | -$800K | -$700K | -$800K | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | - | -$98K | $98K | - | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $265.4M | $197.53M | $234.22M | $150.33M | $199.34M | $162.92M | $259.33M | $214.69M | $222.68M | $239.65M | $150.67M | $246.63M | $178.69M | $115.55M | $68.1M | $105.37M | $224.81M | $162.12M | $187.47M | $259.75M | $293.82M | $237.4M | $173.77M | $158.67M | $201.6M | $239.59M | $244.87M | $143.27M | $273.55M | $149.29M | -$149.77M | -$136.7M | $267.18M | $178.69M | $303.4M | -$214.48M | $127M | $447.7M | $157.73M | $571.33M | $53.38M | $97.43M | -$6M | $215.87M | $170.48M | -$110.62M | $208.02M | $184.12M | $147.68M | $183.29M | $212.28M | $136.63M | $254.38M | $30.16M | $155.84M | $144.72M | $95.34M | $140.12M | $148.12M | $135.36M | $100.02M | $94.5M | $69.02M | $119.39M | $107.85M | $109.42M | $109.72M | $110.93M | $105.82M | $96.21M | $98.37M | $93.91M | $94.95M | $86.93M | $85.72M | $94.46M | $125.02M | $76.58M | $74.13M | $94.86M | $63.24M | $57.47M | $64.15M | $55.22M | $52.94M | $56.33M | $56.6M | $60.39M | $52.4M | $52.87M | $62.8M | $38.06M | $38.52M | $36.41M | $58.81M | $54.17M | $8.37M | $35.98M | $32.56M | $44.28M | $29.55M | $30.93M | $15.33M | $9.66M | -$15.36M | $3.85M | -$148.06M | $1.9M | -$21M | $27.9M | $19.4M | $29.1M | $7.9M | -$62.4M | $10.4M | $14.6M | $8.9M | $7.8M | $7.2M | -$1.2M | $5.7M | $4.3M | $2.8M | $2.4M | $2.9M | $1.2M | $1.2M | $1.2M |
Shares Outstanding (Basic) | 64.78M | 67.39M | 69.65M | 72.08M | 75.94M | 79.37M | 81.62M | 83.72M | 86.9M | 87.78M | 90.35M | 91.32M | 90.98M | 90.5M | 90.12M | 91.16M | 94.46M | 96.34M | 100.91M | 104.79M | 106.36M | 109.01M | 111.69M | 120.91M | 122.07M | 124.9M | 129.45M | 150.68M | 166.35M | 166.39M | 165.98M | 166.77M | 171.62M | 178.96M | 182.26M | 188.88M | 191.09M | 192.38M | 194M | 203.76M | 204.5M | 204.37M | 208.76M | 212.37M | 212.99M | 213.39M | 212.94M | 212.62M | 212.26M | 211.38M | 210.57M | 210.39M | 209.8M | 208.97M | 202.22M | 189.96M | 188.34M | 187.54M | - | 186.88M | 190.98M | 192.53M | - | 205.22M | 206.01M | 206.73M | - | 208.25M | 207.41M | 207.76M | - | 209.11M | 209.63M | 214.73M | - | 212.34M | 210.9M | 210.03M | - | 207.57M | 206.96M | 205.16M | - | 202.61M | 200.95M | 198.8M | - | 198.34M | 199.37M | 196.2M | - | 195.31M | 183.92M | 182.72M | - | 193.46M | 251.1M | 251.01M | - | 255.45M | 253.24M | 247.49M | - | 241.5M | 244.57M | 230.82M | - | 284.86M | 242.19M | 246.05M | - | 242.38M | 236.88M | 236.84M | - | 131.78M | 133.43M | 129.94M | - | 119.94M | 131.47M | 117.21M | 83.96M | 79.96M | - | 119.94M | 179.91M | 179.91M |
Shares Outstanding (Diluted) | 66.09M | 68.88M | 71.26M | 73.77M | 77.36M | 81.28M | 83.85M | 85.8M | 88.95M | 90.55M | 92.78M | 94.04M | 93.42M | 92.48M | 91.91M | 93.26M | 97.77M | 100.5M | 104.84M | 109.84M | 111.42M | 113.85M | 115.96M | 123.95M | 124.07M | 126.9M | 130.5M | 151.3M | 166.8M | 166.78M | 166.48M | 167.26M | 174.11M | 181.83M | 184.83M | 191.41M | 193.99M | 195.28M | 196.74M | 206.96M | 208.05M | 207.93M | 208.76M | 216.69M | 217.61M | 213.39M | 217.62M | 217.24M | 216.72M | 216.12M | 215.15M | 214.9M | 214.85M | 214.13M | 206.94M | 193.27M | 192M | 191.46M | - | 190.34M | 195.32M | 196.76M | - | 208.04M | 208.9M | 209.53M | - | 209.21M | 207.85M | 208.82M | - | 211.16M | 211.23M | 216.48M | - | 215.12M | 214.02M | 213.48M | - | 211.85M | 211.29M | 210.78M | - | 208.74M | 207.69M | 206.3M | - | 205.78M | 208.02M | 205.77M | - | 229.5M | 237.57M | 236.32M | - | 225.71M | 251.1M | 269.84M | - | 282.63M | 268.59M | 306.45M | - | 241.5M | 244.57M | 230.82M | - | 284.86M | 242.19M | 246.05M | - | 249.3M | 236.88M | 236.84M | - | 135.34M | 133.43M | 137.58M | - | 124.94M | 131.47M | 117.21M | 83.96M | 79.96M | - | 179.91M | 179.91M | 179.91M |
EPS (Basic) | $4.10 | $2.93 | $3.36 | $2.09 | $2.62 | $2.05 | $3.18 | $2.56 | $2.56 | $2.73 | $1.67 | $2.70 | $1.96 | $1.28 | $0.76 | $1.16 | $2.38 | $1.68 | $1.86 | $2.48 | $2.76 | $2.18 | $1.56 | $1.31 | $1.65 | $1.92 | $1.89 | $0.95 | $1.64 | $0.90 | -$0.90 | -$0.82 | $1.56 | $1 | $1.66 | -$1.14 | $0.66 | $2.33 | $0.81 | $2.80 | $0.26 | $0.48 | -$0.03 | $1.02 | $0.80 | -$0.52 | $0.98 | $0.87 | $0.70 | $0.87 | $1.01 | $0.65 | $1.21 | $0.15 | $0.77 | $0.76 | $0.51 | $0.75 | - | $0.73 | $0.53 | $0.49 | - | $0.58 | $0.53 | $0.53 | - | $0.54 | $0.51 | $0.47 | - | $0.45 | $0.46 | $0.41 | - | $0.45 | $0.60 | $0.37 | - | $0.46 | $0.31 | $0.28 | - | $0.28 | $0.27 | $0.29 | - | $0.31 | $0.27 | $0.27 | - | $0.19 | $0.21 | $0.20 | - | $0.28 | $0.033 | $0.14 | - | $0.17 | $0.12 | $0.12 | - | $0.04 | -$0.063 | $0.017 | - | $0.0067 | -$0.087 | $0.11 | - | $0.12 | $0.033 | -$0.26 | - | $0.063 | $0.067 | $0.06 | - | -$0.0067 | $0.043 | $0.037 | $0.033 | $0.03 | - | $0.01 | $0.0067 | $0.0067 |
EPS (Diluted) | $4.02 | $2.87 | $3.29 | $2.04 | $2.58 | $2 | $3.09 | $2.50 | $2.50 | $2.65 | $1.62 | $2.62 | $1.91 | $1.25 | $0.74 | $1.13 | $2.30 | $1.61 | $1.79 | $2.36 | $2.64 | $2.09 | $1.50 | $1.28 | $1.62 | $1.89 | $1.88 | $0.95 | $1.64 | $0.90 | -$0.90 | -$0.82 | $1.53 | $0.98 | $1.64 | -$1.14 | $0.65 | $2.29 | $0.80 | $2.76 | $0.26 | $0.47 | -$0.03 | $1 | $0.78 | -$0.52 | $0.96 | $0.85 | $0.68 | $0.85 | $0.99 | $0.64 | $1.19 | $0.14 | $0.76 | $0.75 | $0.50 | $0.73 | - | $0.71 | $0.52 | $0.48 | - | $0.58 | $0.52 | $0.52 | - | $0.53 | $0.51 | $0.46 | - | $0.45 | $0.45 | $0.40 | - | $0.44 | $0.59 | $0.36 | - | $0.45 | $0.30 | $0.28 | - | $0.27 | $0.26 | $0.28 | - | $0.30 | $0.25 | $0.26 | - | $0.18 | $0.18 | $0.17 | - | $0.24 | $0.033 | $0.13 | - | $0.16 | $0.11 | $0.12 | - | $0.04 | -$0.063 | $0.017 | - | $0.0067 | -$0.087 | $0.11 | - | $0.12 | $0.033 | -$0.26 | - | $0.06 | $0.067 | $0.057 | - | -$0.0067 | $0.043 | $0.037 | $0.033 | $0.03 | - | $0.0067 | $0.0067 | $0.0067 |
EBIT | $585.27M | $486.37M | $531.01M | $459.36M | $514.99M | $421.39M | $552.45M | $508.02M | $469.19M | $471.2M | $385.26M | $476.29M | $398.7M | $315.4M | $248.46M | $306.89M | $431.43M | $336.52M | $387.03M | $467.29M | $505.66M | $443.77M | $387.84M | $356.99M | $419.47M | $458.08M | $474.07M | $362.37M | $455.37M | $347.45M | $387.41M | $293.05M | $440.19M | $415.27M | $155.82M | $398.69M | $395.99M | $879.91M | $363.6M | $821.03M | $332.29M | $367.87M | $249.57M | $511.85M | $434.79M | -$64.69M | $452.31M | $436.29M | $388.44M | $442.92M | $487.63M | $379.19M | $520.65M | $167.46M | $377.7M | $341.7M | $248.1M | $321.92M | $330.9M | $319.51M | $247.18M | $236.18M | $186.24M | $257.5M | $238.98M | $243.5M | $239.39M | $246M | $237.23M | $221.36M | $211.6M | $207.88M | $221.42M | $210.64M | $195.26M | $212.41M | $261.22M | $193.32M | $188.51M | $217.09M | $171.75M | $162.08M | $136.72M | $105.3M | $102.43M | $98.86M | $105.17M | $111.65M | $96.47M | $96.83M | $121.19M | $95.21M | $82.8M | $79.33M | $120.18M | $111.32M | $80.91M | $789.19M | $75.23M | $96.87M | $70.43M | $75.47M | $51.79M | $49.91M | $37.26M | $40.32M | -$28.68M | $36.9M | $10.7M | $69.9M | $40.4M | $69.1M | $56.9M | $50.7M | $24.1M | $33.2M | $18.7M | $15.9M | $14.4M | $13.1M | $11.6M | $9.5M | $8.3M | $7.5M | -$57M | $24.8M | $24.7M | $24.7M |
EBITDA | $755.11M | $664.19M | $726.74M | $642M | $689.69M | $597.84M | $652.24M | $705.11M | $654.58M | $623.14M | $606.62M | $664.71M | $590.34M | $493.47M | $442.52M | $501.3M | $602.61M | $509.47M | $561.79M | $637.75M | $675.35M | $609.47M | $549.33M | $599.96M | $593.09M | $612.76M | $632.54M | $623.39M | $619.77M | $537.01M | $514.42M | $446.64M | $567.66M | $558.07M | $621.35M | $601.97M | $606.53M | $576.39M | $595.79M | $628.4M | $658.88M | $614.22M | $412.9M | $673.91M | $597.7M | $584.1M | $605.91M | $585.49M | $534.35M | $585.5M | $627.1M | $512.19M | $594.3M | $293.37M | $487.24M | $422.29M | $325.91M | $397.9M | $403.1M | $386.53M | $335.09M | $295.85M | $315.48M | $315.23M | $300.72M | $300.13M | $295.58M | $301.81M | $294.14M | $277.73M | $265.76M | $260.37M | $271.33M | $258.59M | $241.33M | $255.36M | $245.34M | $235.91M | $507.51M | $220.33M | $210.5M | $200.09M | $177.5M | $131.33M | $128.36M | $120.57M | $127.33M | $132.9M | $116.73M | $115.66M | $150.1M | $130.74M | $99.83M | $95.99M | $138.27M | $126.47M | $90.94M | $809.68M | $101.06M | $121.29M | $95.94M | $92.08M | $77.25M | $75.42M | $83.33M | $66.64M | $121.2M | $70M | $54.7M | $95.6M | $54M | $90.5M | $80.3M | $160.9M | $31.6M | $58.5M | $24.6M | $20.9M | $19.6M | $17M | $14M | $11.6M | $10.4M | $9.2M | -$57M | $24.8M | $24.7M | $24.7M |