Key Metrics
$47.16
$16.543B
$1.429B
$3.661B
$2.268B
$6.736B
18.84%
2.09%
4.88%
$1.815B
$32.543B
$15.428B
$8.592B
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 | Dec 31, 1997 | 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 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $3.807B | $4.121B | $4.331B | $4.284B | $4.452B | $4.403B | $4.024B | $3.917B | $3.596B | $4.145B | $3.836B | $3.454B | $3.823B | $4.299B | $5.432B | $5.626B | $3.812B | $4.273B | $3.466B | $2.417B | $2.05B | $1.28B | $1.067B | $394M | $2.087B | $1.224B | $1.746B | $1.806B | $1.079B | $3.708B | $2.156B | $1.922B | $2.198B | $3.983B | $1.933B | $2.165B | $3.551B | $2.808B | $2.882B | $2.488B | $2.126B | $2.886B | $3.601B | $3.393B | $3.265B | $5.995B | $5.336B | $4.51B | $3.725B | $2.614B | $2.714B | $3.088B | $1.971B | $3.096B | $1.865B | $2.559B | $2.497B | $2.69B | $2.764B | $2.804B | $2.315B | $1.324B | $2.144B | $2.187B | $2.6B | $1.799B | $1.848B | $1.822B | $1.9B | $2.71B | $5.978B | $3.548B | $2.975B | $3.197B | $2.763B | $2.929B | $2.473B | $2.522B | $2.499B | $2.35B | $2.5B | $3.218B | $2.704B | $2.468B | $2.351B | $2.465B | $2.267B | $2.219B | $2.238B | $1.92B | $1.948B | $1.813B | $1.671B | $1.228B | $1.031B | $1.149B | $903M | $739.54M | $536M | $725.16M | $1.031B | $880.9M | $725.14M | $648.48M | $560.42M | $304.1M | $376.55M | $104.3M | $87.3M | $185.2M | $92.9M | $104.8M | $100.4M | $82.7M | $72.9M | $69.7M | $87.9M | $51.8M | $39.5M | $37.3M | $34M | $30.1M | $33.8M | $25.7M | $23.8M | $23.8M | $25.3M | $25.5M | $26.1M | $26.5M | $23.5M | $24.6M | $23.8M | $28.3M | $23.8M | $9.2M | $7.3M | $8.4M | $6M | $6.5M | $7.6M | $9.6M | $7.6M | $5.5M | $6.8M | $4.6M | $7M | $7.5M | $7.2M | $5.9M | $4.6M | $3.9M | $3.9M | $3.5M | $3.8M | $4M | $3.9M |
Cost of Revenue | $3.345B | $3.14B | $3.227B | $3.17B | $3.26B | $3.254B | $2.706B | $2.664B | $2.606B | $2.502B | $2.568B | $2.408B | $2.413B | $2.571B | $2.841B | $2.957B | $2.431B | $2.448B | $2.298B | $2.014B | $1.767B | $1.19B | $1.048B | $901M | $719M | $3.226B | $1.359B | $1.383B | $643M | $979M | $759M | $748M | $942M | $4.919B | $818M | $824M | $2.799B | $2.035B | $1.941B | $1.897B | $1.686B | $2.195B | $2.472B | $2.793B | $2.477B | $2.741B | $2.763B | $2.984B | $2.181B | $1.597B | $1.189B | $1.181B | $1.18B | $1.67B | $1.029B | $893M | $1.005B | $911M | $990M | $909M | $757M | $762M | $751M | $722M | $811M | $446M | $657M | $640M | $664M | $858M | $1.043B | $1.052B | $888M | $1.729B | $457M | $780M | $700M | $1.639B | $363M | $627M | $669M | $340M | $319M | $634M | $679M | $341M | $323M | $306M | $310M | $303M | $295M | $274M | $206M | $190M | $191M | $200M | $192M | $199.18M | $127M | $133.87M | $140M | $156.17M | $122.81M | $124.03M | $118.52M | $67.7M | $82.85M | $27.1M | $27.4M | $58.2M | $28.1M | $28.3M | $29.4M | $19.5M | $15.8M | $14.5M | $15.8M | $8.8M | $7.6M | $7.8M | $7.4M | $2M | $8.8M | $8.1M | $8.4M | $8M | $8.3M | $7.6M | $7.6M | $7.9M | $7.9M | $8.8M | $8.7M | $8.8M | $8.4M | $2.8M | $3M | $3M | $2.2M | $2.6M | $2.8M | $3.3M | $3M | $2.5M | $3.1M | $2.8M | $3.1M | $2.9M | - | - | - | - | - | - | - | - | - |
Gross Profit | $462M | $981M | $1.104B | $1.114B | $1.192B | $1.149B | $1.318B | $1.253B | $990M | $1.643B | $1.268B | $1.046B | $1.41B | $1.728B | $2.591B | $2.669B | $1.381B | $1.825B | $1.168B | $403M | $283M | $90M | $19M | -$507M | $1.368B | -$2.002B | $387M | $423M | $436M | $2.729B | $1.397B | $1.174B | $1.256B | -$936M | $1.115B | $1.341B | $752M | $773M | $941M | $591M | $440M | $691M | $1.129B | $600M | $788M | $3.254B | $2.573B | $1.526B | $1.544B | $1.017B | $1.525B | $1.907B | $791M | $1.426B | $836M | $1.666B | $1.492B | $1.779B | $1.774B | $1.895B | $1.558B | $562M | $1.393B | $1.465B | $1.789B | $1.353B | $1.191B | $1.182B | $1.236B | $1.852B | $4.935B | $2.496B | $2.087B | $1.468B | $2.306B | $2.149B | $1.773B | $883M | $2.136B | $1.723B | $1.831B | $2.878B | $2.385B | $1.834B | $1.672B | $2.124B | $1.944B | $1.913B | $1.928B | $1.617B | $1.653B | $1.539B | $1.465B | $1.038B | $840M | $949M | $711M | $540.36M | $409M | $591.29M | $891M | $724.74M | $602.33M | $524.45M | $441.9M | $236.4M | $293.71M | $77.2M | $59.9M | $127M | $64.8M | $76.5M | $71M | $63.2M | $57.1M | $55.2M | $72.1M | $43M | $31.9M | $29.5M | $26.6M | $28.1M | $25M | $17.6M | $15.4M | $15.8M | $17M | $17.9M | $18.5M | $18.6M | $15.6M | $15.8M | $15.1M | $19.5M | $15.4M | $6.4M | $4.3M | $5.4M | $3.8M | $3.9M | $4.8M | $6.3M | $4.6M | $3M | $3.7M | $1.8M | $3.9M | $4.6M | - | - | - | - | - | - | - | - | - |
| $150M | $140M | $122M | $133M | $140M | $206M | $121M | $117M | $123M | $123M | $102M | $102M | $109M | $142M | $104M | $100M | $103M | $128M | $105M | $104M | $117M | $86M | $114M | $91M | $792M | -$1.999B | $125M | $121M | $889M | $1.367B | $1.351B | $1.346B | $1.121B | -$371M | $1.07B | $1.101B | $326M | $553M | $513M | $567M | $658M | $699M | $722M | $795M | $823M | $839M | $797M | $804M | $832M | $776M | $770M | $758M | $697M | $198M | $690M | $717M | $709M | $205M | $161M | $158M | $153M | $185M | $152M | $154M | $164M | $6.332B | $158M | $196M | $6.573B | $179M | $168M | $202M | -$802M | -$781M | $424M | $113M | -$897M | -$817M | $459M | $90M | $90M | $506M | $364M | $78M | $58M | $429M | $389M | $379M | $409M | $359M | $347M | $370M | $427M | $317M | $259M | $276M | $174M | $37.13M | $31M | $24.63M | $38M | $18.83M | $25.3M | $24.02M | $24.85M | $21.3M | $26.04M | $7M | $6.2M | $13.7M | $5.9M | $6.1M | $5.6M | $3.7M | $3M | $3.6M | $2.6M | $2.4M | $2.1M | $2.4M | $2.1M | $2.1M | $1.9M | $2.1M | $2.3M | $2.3M | $1.8M | $2.2M | $2.1M | $2.1M | $1.6M | $2M | $1.8M | $2.1M | $1.7M | $1.3M | $1.3M | $1.8M | $1.4M | $1.3M | $26.3M | $1.7M | $1M | $1M | $1.2M | $1.7M | $1.3M | $1.7M | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $125M | $135M | $114M | $113M | $130M | $155M | $117M | $114M | $114M | $111M | $99M | $92M | $106M | $122M | $95M | $84M | $94M | $95M | $95M | $94M | $107M | $82M | $75M | $79M | $680M | -$2.028B | $107M | $114M | $885M | $1.264B | $1.329B | $1.284B | $1.072B | $374M | $1.013B | $1.03B | $231M | $163M | $141M | $147M | $194M | $194M | $198M | $212M | $251M | $252M | $195M | $189M | $211M | $157M | $143M | $167M | $150M | $198M | $150M | $176M | $168M | $182M | $138M | $135M | $130M | $164M | $131M | $130M | $138M | $163M | $136M | $173M | $163M | $179M | $146M | $180M | $148M | -$781M | $424M | $113M | $119M | -$817M | $459M | $90M | $90M | $506M | $364M | $78M | $58M | $429M | $389M | $379M | $409M | $359M | $347M | $370M | $405M | $317M | $259M | $276M | $175M | $37.13M | $31M | $24.63M | $38M | $18.83M | $25.3M | $24.02M | $24.85M | $21.3M | $26.04M | $7M | $6.2M | $13.7M | $5.9M | $6.1M | $5.6M | $3.7M | $3M | $3.6M | $2.6M | $2.4M | $2.1M | $2.4M | $2.1M | $2.1M | $1.9M | $2.1M | $2.3M | $2.3M | $1.8M | $2.2M | $2.1M | $2.1M | $1.6M | $2M | $1.8M | $2.1M | $1.7M | $1.3M | $1.3M | $1.8M | $1.4M | $1.3M | $26.3M | $1.7M | $1M | $1M | $1.2M | $1.7M | $1.3M | $1.7M | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | $25M | $5M | $8M | $20M | $10M | $51M | $4M | $3M | $9M | $12M | $3M | $10M | $3M | $20M | $9M | $16M | $9M | $33M | $10M | $10M | $10M | $4M | $39M | $12M | $112M | $29M | $18M | $7M | $4M | $103M | $22M | $62M | $49M | -$745M | $57M | $71M | $95M | $390M | $372M | $420M | $464M | $505M | $524M | $583M | $572M | $587M | $602M | $615M | $621M | $619M | $627M | $591M | $547M | - | $540M | $541M | $541M | $23M | $23M | $23M | $23M | $21M | $21M | $24M | $26M | $6.169B | $22M | $23M | $6.41B | - | $22M | $22M | -$950M | - | - | - | -$1.016B | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $22M | - | - | - | -$1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $312M | $841M | $982M | $981M | $1.052B | $943M | $1.197B | $1.136B | $867M | $1.52B | $1.166B | $944M | $1.301B | $1.586B | $2.487B | $2.569B | $1.278B | $1.697B | $1.063B | $299M | $166M | $4M | -$95M | -$598M | $576M | -$3M | $262M | $302M | -$453M | $1.362B | $46M | -$172M | $135M | -$565M | $45M | $240M | $426M | $220M | $428M | $24M | -$218M | -$8M | $407M | -$195M | -$35M | $2.415B | $1.776B | $722M | $712M | $594M | $755M | $1.149B | $94M | $1.016B | $42M | $849M | $681M | $860M | $962M | $1.09B | $814M | -$204M | $683M | $730M | $1.035B | -$5.469B | $464M | $403M | -$6.056B | $570M | $3.767B | $1.294B | $1.961B | $1.389B | $1.041B | $1.252B | $1.957B | $974M | $995M | $1.014B | $1.174B | $1.727B | $1.407B | $1.146B | $957M | $1.028B | $935M | $911M | $885M | $643M | $744M | $691M | $695M | $397M | $274M | $317M | $204M | $169.57M | $154M | $343.95M | $617M | $472.94M | $368.74M | $295.34M | $222.06M | $91.2M | $118.54M | $31M | $17.1M | $53.6M | $23.5M | $35.3M | $32M | $29.9M | $29.8M | $27.3M | $44.7M | $25.2M | $16.2M | $14.3M | $12.3M | $9.6M | $13.6M | $5.9M | $3.6M | $4.9M | $6M | $7.5M | $8.3M | $8.9M | $6.6M | $7.7M | $6M | $10.4M | $6.3M | $2.1M | $600K | $1.4M | $500K | $1.1M | -$23.7M | $2.1M | $1.5M | $400K | $700K | -$500K | $500K | $600K | $7.2M | -$13.8M | $4.6M | $3.9M | $3.9M | -$13.4M | $3.8M | $4M | $3.9M |
| -$141M | -$92M | -$68M | $184M | -$400M | -$92M | -$124M | -$94M | -$97M | -$88M | -$95M | -$50M | -$81M | -$37M | -$28M | -$81M | -$22M | -$41M | -$105M | -$3M | -$205M | -$103M | -$92M | -$76M | -$2.678B | -$82M | -$72M | -$75M | -$38M | $111M | -$61M | -$315M | -$383M | $131M | $161M | -$38M | -$101M | $151M | $757M | -$1.764B | -$3.461B | -$5.53B | -$6.022B | -$4.279B | -$5.586B | -$2.135B | -$116M | $843M | -$146M | -$102M | -$113M | -$148M | -$2.053B | -$1.539B | -$1.201B | -$111M | -$66M | -$110M | $576M | $288M | -$234M | $767M | -$5M | -$117M | $553M | $6.145B | $7M | -$104M | -$106M | -$20.897B | -$32M | -$33M | -$39M | -$176M | $28M | -$27M | -$11M | -$282M | $28M | -$88M | -$3M | -$344M | -$104M | -$1M | $62M | $14M | -$9M | -$5M | $9M | -$75M | -$16M | $19M | $48M | -$369M | $6M | -$1.254B | -$4M | -$1.857B | -$13M | -$146.42M | -$6M | -$8.69M | -$114.47M | - | -$2.41M | $23.1M | $330K | $5.6M | $3.2M | $102.4M | -$264.7M | -$6.9M | - | - | - | - | - | - | - | $600K | - | - | - | - | - | - | - | - | - | - | - | $300K | $100K | -$200K | $1.9M | $200K | $1M | $100K | $200K | $1M | $400K | $800K | $400K | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $14M | $14M | $18M | $14M | $10M | $16M | $19M | $14M | $13M | $12M | $11M | $15M | $17M | $16M | $19M | $2M | $1M | $0 | $1M | $0 | $1M | - | $5M | $2M | $5M | - | - | $7M | $11M | - | - | - | - | - | - | - | - | - | $2M | $2M | $1M | $1M | $2M | $1M | $2M | $3M | $2M | $2M | $3M | $4M | $4M | $5M | $7M | - | $8M | $9M | $7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $118M | $119M | $125M | $126M | $127M | $128M | $98M | $88M | $87M | $87M | $93M | $96M | $93M | $93M | $92M | $93M | $92M | $92M | $93M | $98M | $105M | $59M | $65M | $65M | $65M | $65M | $60M | $65M | $65M | $81M | $68M | $68M | $78M | $130M | $79M | $82M | $128M | $153M | $154M | $160M | $159M | $136M | $130M | $121M | $116M | $133M | $112M | $122M | $109M | $98M | $101M | $104M | $107M | $96M | $108M | $95M | $83M | $49M | $104M | $85M | $81M | $69M | $139M | $192M | $71M | $86M | $90M | $90M | $83M | - | $69M | $90M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$37M | $13M | $39M | $296M | -$283M | $20M | -$45M | -$20M | -$23M | -$13M | -$13M | $31M | -$5M | $40M | $45M | $10M | $69M | $51M | -$13M | $95M | -$101M | -$44M | -$32M | -$13M | -$2.618B | -$17M | -$12M | -$17M | $16M | $192M | $7M | -$247M | -$305M | $261M | $240M | $44M | $27M | $304M | $909M | -$1.606B | -$3.303B | -$5.395B | -$5.894B | -$4.159B | -$5.472B | -$2.005B | -$6M | $963M | -$40M | -$8M | -$16M | -$49M | -$1.953B | -$1.443B | -$1.101B | -$25M | $10M | -$61M | $680M | $373M | -$153M | $836M | $134M | $75M | $624M | $6.231B | $97M | -$14M | -$23M | -$20.897B | $37M | $57M | -$39M | -$176M | $28M | -$27M | -$11M | -$282M | $28M | -$88M | -$3M | -$344M | -$104M | -$1M | $62M | $14M | -$9M | -$5M | $9M | -$75M | -$16M | $19M | $48M | -$369M | $6M | -$1.254B | -$4M | -$1.857B | -$13M | -$146.42M | -$6M | -$8.69M | -$114.47M | - | -$2.41M | $23.1M | $330K | $5.6M | $3.2M | $102.4M | -$264.7M | -$6.9M | - | - | - | - | - | - | - | $600K | - | - | - | - | - | - | - | - | - | - | - | $300K | $100K | -$200K | $1.9M | $200K | $1M | $100K | $200K | $1M | $400K | $800K | $400K | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $166M | $747M | $912M | $1.161B | $646M | $840M | $1.064B | $1.04B | $768M | $1.43B | $1.072B | $897M | $1.224B | $1.553B | $2.465B | $2.495B | $1.262B | $1.662B | $964M | $304M | -$32M | -$110M | -$193M | -$680M | -$2.107B | -$84M | $190M | $219M | -$497M | $1.484B | -$15M | -$483M | -$245M | -$432M | $207M | $207M | $325M | $375M | $1.178B | -$1.745B | -$3.685B | -$5.542B | -$5.623B | -$4.479B | -$5.624B | $291M | $1.654B | $1.554B | $560M | $475M | $639M | $997M | -$1.962B | -$501M | -$1.161B | $734M | $611M | $794M | $1.538B | $1.378B | $580M | $668M | $699M | $613M | $1.588B | $684M | $471M | $299M | -$6.162B | -$9.921B | $3.735B | $1.261B | $892M | $1.271B | $961M | $1.154B | $838M | $819M | $911M | $865M | $1.08B | $1.49B | $1.139B | $1.01B | $913M | $928M | $817M | $772M | $776M | $418M | $618M | $589M | $620M | $73M | $150M | -$434M | $76M | -$872.91M | $115M | $240.06M | $577M | $436.87M | $271.06M | $254.47M | $179.58M | $83M | $82.08M | $27.1M | $11.2M | $17.2M | -$119.8M | $20.6M | $24.1M | $27.3M | $27.2M | $24.7M | $42M | $24.2M | $13.5M | $11.9M | $9.8M | $7.9M | $11.8M | $4.1M | $1.7M | $3.1M | $4.6M | $6.2M | $7.4M | $7.9M | $5.6M | $7.3M | $5.2M | $9.4M | $7.2M | $1.8M | $1.1M | $1.1M | - | - | -$23.9M | $2.4M | $1.2M | - | $500K | $1.7M | - | -$200K | - | - | - | - | - | - | - | - | - |
Income Tax | $46M | $185M | $219M | $244M | $137M | $187M | $239M | $185M | $159M | $269M | $152M | $199M | $221M | $349M | $565M | $557M | $267M | $150M | $120M | $43M | -$248M | -$37M | -$90M | -$3M | -$417M | -$46M | $54M | $68M | -$119M | $335M | -$171M | $13M | -$34M | -$233M | $13M | -$5M | $8M | $55M | $171M | -$182M | -$217M | -$630M | -$1.714B | -$1.686B | -$2.035B | $670M | $613M | $854M | $231M | $268M | $210M | $314M | -$623M | -$144M | -$442M | $257M | $197M | $273M | $498M | $1.194B | $191M | $190M | $270M | $261M | $514M | $275M | $89M | $109M | -$2.28B | -$3.088B | $1.226B | $667M | $241M | $167M | $317M | $330M | $264M | $260M | $258M | $102M | $364M | $520M | $395M | $357M | $350M | $255M | $300M | $270M | $282M | -$125M | $206M | $233M | $200M | -$22M | $38M | -$228M | $18M | -$354.97M | $45M | $103.67M | $226M | $129.96M | $106.15M | $101.14M | $74.39M | $35M | $31.23M | $10.9M | $5.2M | $12.2M | -$36.6M | $8.4M | $9.9M | $8.4M | $10.9M | $9.9M | $16.8M | $9.4M | $5.8M | $5.1M | $4.2M | $3.5M | $5.2M | $1.7M | $700K | $1.4M | $1.5M | $2.1M | $2.5M | $1.7M | $1.8M | $2.1M | $1.3M | $2.1M | $2M | $500K | $300K | $0 | - | - | -$6.1M | $900K | $400K | - | $200K | $600K | - | -$100K | - | - | - | - | - | - | - | - | - |
Net Income | $120M | $562M | $693M | $917M | $509M | $653M | $825M | $855M | $609M | $1.161B | $920M | $698M | $1.003B | $1.204B | $1.9B | $1.938B | $995M | $1.512B | $844M | $261M | $216M | -$98M | -$90M | -$668M | -$1.815B | -$640M | $109M | $495M | -$317M | $1.149B | $2.563B | -$335M | -$153M | -$199M | $212M | $245M | $317M | $320M | $1.007B | -$1.563B | -$3.468B | -$4.912B | -$3.909B | -$2.793B | -$3.589B | -$379M | $1.041B | $700M | $329M | $207M | $429M | $683M | -$1.339B | -$357M | -$719M | $477M | $393M | $507M | $1.038B | $2.743B | $416M | $562M | $2.09B | $706M | $1.192B | $667M | $499M | $314M | -$3.959B | -$6.816B | $2.618B | $1.301B | $749M | $1.316B | $735M | $904M | $651M | $582M | $705M | $859M | $700M | $970M | $744M | $653M | $563M | $673M | $517M | $502M | $494M | $543M | $412M | $356M | $436M | $84M | $64M | -$104M | $62M | -$518.39M | $85M | $136.39M | $400M | $306.91M | $164.91M | $153.33M | $105.19M | $47.6M | $53.28M | $18.6M | $8.4M | $14.7M | -$83.2M | $14.6M | $16.6M | $18.9M | $16.3M | $14.8M | $25.2M | $14.8M | $7.7M | $6.8M | $5.6M | $4.4M | $6.6M | $2.4M | $1M | $1.7M | $3.1M | $4.1M | $4.9M | $6.2M | $3.8M | $5.2M | $5.2M | $7.3M | $5.2M | $1.3M | $800K | $1.1M | $100K | $1.6M | -$17.8M | $1.5M | $800K | $100K | $300K | $1.1M | $100K | -$100K | -$200K | $0 | -$500K | - | -$100K | -$300K | -$200K | -$300K | -$300K |
Minority Interests | $0 | $0 | -$6M | -$18M | -$15M | -$14M | -$13M | -$11M | -$13M | -$9M | -$10M | -$8M | -$8M | -$3M | -$7M | -$6M | -$6M | -$6M | -$6M | -$5M | -$3M | -$4M | -$2M | -$2M | -$1M | -$2M | $0 | $0 | $0 | $0 | -$26M | -$90M | -$44M | -$121M | -$19M | -$26M | -$14M | $11M | -$14M | -$7M | $412M | $380M | $402M | -$23M | -$10M | -$29M | -$25M | -$25M | -$5M | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $400K | -$2.43M | -$2.4M | -$2.4M | - | - | -$2.4M | -$2.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | $0 | $3M | $8M | $7M | $17M | $17M | $16M | - | $6M | $3M | $2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $120M | $562M | $687M | $899M | $494M | $639M | $812M | $844M | $596M | $1.152B | $910M | $687M | $987M | $1.194B | $1.876B | $1.915B | $973M | $1.506B | $832M | $253M | $211M | -$102M | -$92M | -$670M | -$1.816B | -$642M | $109M | $495M | -$317M | $1.149B | $2.537B | -$425M | -$197M | -$320M | $193M | $219M | $303M | $331M | $993M | -$1.57B | -$3.056B | -$4.532B | -$3.507B | -$2.816B | -$3.599B | -$408M | $1.016B | $675M | $324M | $207M | $429M | $683M | -$1.339B | -$357M | -$719M | $477M | $393M | $507M | $1.038B | $2.743B | $416M | $562M | $2.09B | $706M | $1.192B | $667M | $499M | $314M | -$3.959B | -$6.816B | $2.618B | $1.301B | $749M | $1.316B | $735M | $904M | $651M | $582M | $705M | $859M | $700M | $970M | $744M | $653M | $563M | $673M | $517M | $502M | $494M | $543M | $412M | $356M | $436M | $84M | $64M | -$104M | $62M | -$518.39M | $85M | $136.39M | $400M | $306.91M | $164.91M | $153.33M | $105.19M | $48M | $50.85M | $16.2M | $6M | $14.7M | -$83.2M | $12.2M | $14.2M | $18.9M | $16.3M | $14.8M | $25.2M | $14.8M | $7.7M | $6.8M | $5.6M | $4.4M | $6.6M | $2.4M | $1M | $1.7M | $3.1M | $4.1M | $4.9M | $6.2M | $3.8M | $5.2M | $5.2M | $7.3M | $5.2M | $1.3M | $800K | $1.1M | $100K | $1.6M | -$17.8M | $1.5M | $800K | $100K | $300K | $1.1M | $100K | -$100K | -$200K | $0 | -$500K | - | -$100K | -$300K | -$200K | -$300K | -$300K |
Shares Outstanding (Basic) | 635M | 621M | 628M | 635M | 643M | 650M | 622M | 626M | 629M | - | 637M | 642M | 651M | 653M | 655M | 658M | 663M | 671M | 677M | 677M | 654M | 383M | 377M | 377M | 377M | 383M | 397M | 415M | 434M | 459M | 491M | 521M | 518.42M | 525M | 526M | 526M | 525M | 524M | 524M | 524M | 479M | 413M | 411M | 411M | 410M | 409M | 409M | 408M | 407M | 406M | 402M | 402M | 406M | 405M | 400M | 404M | 400M | - | 410M | 422M | 423M | - | 435M | 445M | 447M | - | 441.59M | 439M | 439M | - | 438M | 442M | 445M | - | 445M | 446M | 444M | - | 441M | 440M | 442M | - | 446M | 464M | 480M | - | 485M | 482M | 478M | - | 464M | 424M | 314M | - | 312M | 314M | 296M | - | 252.67M | 258.98M | 258.06M | - | 255.71M | 253.99M | 172.42M | - | 198.36M | 98.18M | 96.94M | - | 64.73M | 65.16M | 64.64M | - | 63.92M | 64.35M | 64.62M | - | 44M | 43.87M | 44.8M | - | 44M | 43.64M | 40M | - | 44.29M | 43.16M | 42.61M | - | 42.22M | 41.6M | 41.6M | - | 40M | 32.5M | 17.39M | - | 16.2M | 16.79M | 16.79M | - | 17.31M | 17.26M | 17.26M | - | 20M | 20M | 17.17M | - | 17.17M | 17.17M | 17.17M | - | 12.33M | 12.33M | 12.33M |
Shares Outstanding (Diluted) | 636M | 622M | 629M | 636M | 645M | 651M | 623M | 628M | 632M | - | 639M | 643M | 653M | 655M | 656M | 660M | 665M | 673M | 679M | 679M | 656M | 383M | 377M | 377M | 377M | 385M | 399M | 417M | 434M | 462M | 494M | 524M | 518.42M | 528M | 529M | 529M | 528M | 527M | 527M | 524M | 479M | 413M | 411M | 411M | 410M | 409M | 411M | 411M | 408M | 407M | 403M | 403M | 406M | 405M | 400M | 405M | 401M | - | 411M | 423M | 425M | - | 436M | 446M | 448M | - | 445.54M | 441M | 439M | - | 441M | 446M | 449M | - | 450M | 450M | 450M | - | 447M | 446M | 449M | - | 454M | 471M | 496M | - | 500M | 498M | 493M | - | 482M | 442M | 326M | - | 316M | 326M | 300M | - | 263.15M | 270.81M | 270.72M | - | 268.79M | 258.91M | 174.07M | - | 211.19M | 98.18M | 96.94M | - | 64.73M | 65.16M | 64.64M | - | 69.36M | 67.27M | 70.99M | - | 44M | 43.87M | 44.8M | - | 44M | 43.64M | 40M | - | 44.29M | 43.16M | 42.61M | - | 42.22M | 41.6M | 41.6M | - | 41.6M | 32.5M | 17.39M | - | 16.2M | 16.79M | 16.79M | - | 17.31M | 17.26M | 17.26M | - | 20M | 20M | 17.17M | - | 17.17M | 17.17M | 17.17M | - | 12.33M | 12.33M | 12.33M |
EPS (Basic) | $0.19 | $0.91 | $1.09 | $1.42 | $0.77 | $0.98 | $1.31 | $1.35 | $0.95 | - | $1.43 | $1.08 | $1.53 | $1.84 | $2.89 | $2.94 | $1.48 | $2.24 | $1.24 | $0.38 | $0.33 | -$0.27 | -$0.25 | -$1.78 | -$4.82 | -$1.70 | $0.27 | $1.20 | -$0.74 | $2.50 | $5.17 | -$0.83 | -$0.38 | $0.35 | $0.43 | $0.81 | $1.08 | $0.63 | $1.90 | -$3.04 | -$6.44 | -$11.12 | -$8.64 | -$6.94 | -$8.88 | -$1 | $2.48 | $1.65 | $0.80 | $0.51 | $1.06 | $1.69 | -$3.34 | -$0.89 | -$1.80 | $1.18 | $0.97 | - | $2.51 | $6.50 | $0.97 | - | $4.81 | $1.59 | $2.67 | - | $1.13 | $0.71 | -$8.92 | - | $5.93 | $2.91 | $1.68 | - | $1.65 | $2.02 | $1.46 | - | $1.59 | $1.94 | $1.58 | - | $1.66 | $1.40 | $1.17 | - | $1.06 | $1.04 | $1.03 | - | $0.88 | $0.84 | $1.38 | - | $0.19 | -$0.34 | $0.21 | - | $0.33 | $0.52 | $1.54 | - | $0.64 | $0.60 | $0.41 | - | $0.25 | $0.17 | $0.06 | - | -$0.86 | $0.13 | $0.15 | - | $0.26 | $0.23 | $0.39 | - | $0.18 | $0.16 | $0.13 | - | $0.15 | $0.055 | $0.025 | - | $0.07 | $0.095 | $0.12 | - | $0.09 | $0.13 | $0.13 | - | $0.13 | $0.04 | $0.015 | - | -$0.025 | $0.06 | -$1.06 | - | $0.01 | -$0.03 | -$0.02 | - | -$0.01 | -$0.005 | -$0.01 | - | -$0.045 | $0 | $0 | - | -$0.015 | -$0.025 | -$0.02 |
EPS (Diluted) | $0.19 | $0.90 | $1.09 | $1.41 | $0.77 | $0.98 | $1.30 | $1.34 | $0.94 | - | $1.42 | $1.07 | $1.53 | $1.83 | $2.88 | $2.93 | $1.48 | $2.23 | $1.24 | $0.38 | $0.32 | -$0.27 | -$0.25 | -$1.78 | -$4.82 | -$1.70 | $0.27 | $1.19 | -$0.74 | $2.48 | $5.14 | -$0.83 | -$0.38 | $0.35 | $0.43 | $0.80 | $1.07 | $0.63 | $1.89 | -$3.04 | -$6.44 | -$11.12 | -$8.64 | -$6.94 | -$8.88 | -$1.01 | $2.47 | $1.64 | $0.79 | $0.51 | $1.05 | $1.68 | -$3.34 | -$0.89 | -$1.80 | $1.18 | $0.97 | - | $2.50 | $6.48 | $0.97 | - | $4.79 | $1.58 | $2.66 | - | $1.12 | $0.70 | -$8.92 | - | $5.88 | $2.88 | $1.66 | - | $1.63 | $2 | $1.44 | - | $1.57 | $1.92 | $1.56 | - | $1.63 | $1.38 | $1.14 | - | $1.03 | $1.01 | $1 | - | $0.86 | $0.81 | $1.34 | - | $0.19 | -$0.34 | $0.20 | - | $0.32 | $0.49 | $1.48 | - | $0.61 | $0.59 | $0.40 | - | $0.24 | $0.17 | $0.06 | - | -$0.86 | $0.13 | $0.15 | - | $0.24 | $0.22 | $0.36 | - | $0.18 | $0.16 | $0.13 | - | $0.15 | $0.055 | $0.025 | - | $0.07 | $0.095 | $0.12 | - | $0.09 | $0.13 | $0.13 | - | $0.13 | $0.04 | $0.015 | - | -$0.025 | $0.06 | -$1.06 | - | $0.01 | -$0.03 | -$0.02 | - | -$0.01 | -$0.005 | -$0.01 | - | -$0.045 | $0 | $0 | - | -$0.015 | -$0.025 | -$0.02 |
EBIT | $284M | $866M | $1.037B | $1.287B | $773M | $968M | $1.162B | $1.128B | $855M | $1.517B | $1.165B | $993M | $1.317B | $1.646B | $2.557B | $2.588B | $1.354B | $1.754B | $1.057B | $402M | $73M | -$51M | -$128M | -$615M | -$2.042B | -$19M | $250M | $284M | -$432M | $1.565B | $53M | -$415M | -$167M | -$302M | $286M | $289M | $453M | $528M | $1.332B | -$1.585B | -$3.526B | -$5.406B | -$5.493B | -$4.358B | -$5.508B | $424M | $1.766B | $1.676B | $669M | $573M | $740M | $1.101B | -$1.855B | -$405M | -$1.053B | $829M | $694M | $843M | $1.642B | $1.463B | $661M | $737M | $838M | $805M | $1.659B | $770M | $561M | $389M | -$6.079B | $570M | $3.804B | $1.351B | $1.961B | $1.389B | $1.041B | $1.252B | $1.957B | $974M | $995M | $1.014B | $1.174B | $1.727B | $1.407B | $1.146B | $957M | $1.028B | $935M | $911M | $885M | $643M | $744M | $691M | $695M | $397M | $274M | $317M | $204M | $169.57M | $154M | $343.95M | $617M | $472.94M | $368.74M | $295.34M | $222.06M | $91.2M | $118.54M | $31M | $17.1M | $53.6M | $23.5M | $35.3M | $32M | $29.9M | $29.8M | $27.3M | $44.7M | $25.2M | $16.2M | $14.3M | $12.3M | $9.6M | $13.6M | $5.9M | $3.6M | $4.9M | $6M | $7.5M | $8.3M | $8.9M | $6.6M | $7.7M | $6M | $10.4M | $6.3M | $2.1M | $600K | $1.4M | $500K | $1.1M | -$23.7M | $2.1M | $1.5M | $400K | $700K | -$500K | $500K | $600K | $7.2M | -$13.8M | $4.6M | $3.9M | $3.9M | -$13.4M | $3.8M | $4M | $3.9M |
EBITDA | $1.208B | $1.755B | $1.879B | $1.894B | $1.941B | $1.935B | $1.964B | $1.911B | $1.578B | $2.178B | $1.816B | $1.59B | $1.932B | $2.24B | $3.138B | $3.102B | $1.842B | $2.271B | $1.653B | $861M | $641M | $293M | $203M | -$316M | $1.025B | $312M | $640M | $668M | -$66M | $1.868B | $397M | $189M | $582M | $279M | $486M | $587M | $985M | $668M | $773M | $420M | $298M | $652M | $1.102B | $624M | $882M | $3.337B | $2.61B | $1.452B | $1.43B | $1.3B | $1.453B | $1.824B | $800M | $1.783B | $788M | $1.533B | $1.37B | $1.507B | $1.528B | $1.64B | $1.32B | $298M | $1.146B | $1.219B | $1.524B | -$5.135B | $952M | $907M | -$5.426B | $22.51B | $4.615B | $2.118B | $2.794B | $2.34B | $1.769B | $1.973B | $2.601B | $1.902B | $1.615B | $1.766B | $1.661B | $2.617B | $2.044B | $1.682B | $1.474B | $1.608B | $1.516B | $1.468B | $1.448B | $1.28B | $1.268B | $1.099B | $943M | $1.059B | $576M | $1.894B | $519M | $2.359B | $370M | $685.92M | $816M | $677.59M | $666.31M | $533.73M | $400.06M | $182.4M | $304.71M | $61.2M | $47.5M | $6.8M | $320M | $73.4M | $62M | $54.8M | $50.1M | $47.9M | $64.2M | $37M | $27.2M | $24.8M | $22.4M | $19.2M | $23.1M | $15.5M | $13.1M | $13.5M | $15.2M | $15.7M | $16.4M | $16.5M | $14M | $13.5M | $13.2M | $17.6M | $11.8M | $5M | $2M | $3.5M | $2.2M | $1.6M | -$21.9M | $3.8M | $3.2M | $1.8M | $2.5M | $100K | $2.6M | $2.9M | $7.2M | -$13.8M | $4.6M | $3.9M | $3.9M | -$13.4M | $3.8M | $4M | $3.9M |
