Key Metrics
$90.19
$15.049B
$577M
$11.362B
$182M
$2.544B
11.14%
1.55%
1.77%
$3.498B
$19.762B
$3.806B
$9.246B
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 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $3.627B | $3.712B | $4.229B | $3.481B | $3.411B | $3.55B | $4.004B | $3.361B | $3.871B | $3.94B | $4.279B | $3.518B | $3.609B | $3.751B | $4.62B | $3.93B | $3.561B | $4.245B | $5.539B | $4.392B | $3.936B | $3.864B | $4.853B | $3.562B | $2.43B | $3.345B | $4.624B | $3.895B | $3.59B | $3.744B | $4.005B | $3.524B | $3.295B | $3.37B | $3.744B | $3.274B | $2.894B | $2.857B | $3.208B | $2.865B | $2.646B | $2.657B | $3.124B | $2.835B | $2.524B | $2.581B | $3.045B | $2.631B | $2.725B | $2.55B | $3.019B | $2.675B | $2.407B | $2.292B | $2.933B | $2.55B | $2.251B | $2.248B | $2.738B | $2.477B | $2.061B | $2.166B | $2.492B | $2.092B | $1.84B | $1.86B | $2.262B | $1.833B | $1.683B | $1.697B | $2.041B | $1.904B | $2.012B | $1.88B | $2.309B | $1.71B | $1.762B | $1.691B | $1.991B | $1.594B | $1.605B | $1.578B | $1.784B | $1.497B | $1.544B | $1.525B | $1.736B | $1.49B | $1.403B | $1.422B | $1.619B | $1.347B | $1.223B | $1.234B | $1.407B | $1.243B | $1.129B | $1.122B | $1.298B | $1.195B | $1.037B | $1.102B | $1.292B | $1.178B | $998.9M | $1.039B | $1.235B | $1.094B | $908.5M | $964.8M | $1.091B | $997M | $845M | $871.5M | $1.001B | $900.6M | $775.9M | $791.4M | $941.5M | $872.8M | $736.7M | $763.9M | $860.8M | $833.1M | $698.2M | $702.8M | $759.1M | $739M |
Cost of Revenue | $890M | $876M | $994M | $927M | $955M | $889M | $957M | $928M | $1.093B | $1.107B | $1.154B | $1.07B | $1.163B | $1.159B | $1.219B | $1.023B | $1.031B | $994M | $1.223B | $1.057B | $986M | $939M | $1.084B | $825M | $767M | $836M | $1.041B | $908M | $835M | $819M | $910M | $823M | $697M | $683M | $753M | $711M | $613M | $591M | $637M | $596M | $510.7M | $504M | $589M | $577M | $488M | $502.9M | $573.1M | $536.6M | $533.8M | $498.7M | $581.6M | $544.1M | $475.6M | $443.1M | $568M | $539.2M | $441.2M | $469.3M | $551M | $534.3M | $425.1M | $482.6M | $541.1M | $488.1M | $414.3M | $444.6M | $525.4M | $445.1M | $427.1M | $446.4M | $508M | $500.1M | $490.6M | $471.9M | $578.5M | $455.8M | $421.7M | $426M | $499M | $428.1M | $397.1M | $411.5M | $458.5M | $419.5M | $371.6M | $383.7M | $443.9M | $407.7M | $340.9M | $358.6M | $412.7M | $364.1M | $290.6M | $313.8M | $368.9M | $357.1M | $266.5M | $318.3M | $343.3M | $345.3M | $204.9M | $226.1M | $278M | $263.3M | $167.5M | $193.2M | $283.1M | $217.8M | $175.8M | $186.3M | $220.8M | $199.9M | $163.8M | $168M | $205.6M | $184.6M | $160M | $148.1M | $198.6M | $182.4M | $147M | $144.2M | $198.2M | $182.8M | - | - | - | - |
Gross Profit | $2.737B | $2.836B | $3.235B | $2.554B | $2.456B | $2.661B | $3.047B | $2.433B | $2.778B | $2.833B | $3.125B | $2.448B | $2.446B | $2.592B | $3.401B | $2.907B | $2.53B | $3.251B | $4.316B | $3.335B | $2.95B | $2.925B | $3.769B | $2.737B | $1.663B | $2.509B | $3.583B | $2.987B | $2.755B | $2.925B | $3.095B | $2.701B | $2.598B | $2.687B | $2.991B | $2.563B | $2.281B | $2.266B | $2.571B | $2.269B | $2.136B | $2.153B | $2.535B | $2.258B | $2.036B | $2.078B | $2.471B | $2.094B | $2.192B | $2.051B | $2.437B | $2.131B | $1.932B | $1.849B | $2.365B | $2.01B | $1.81B | $1.779B | $2.187B | $1.942B | $1.636B | $1.683B | $1.951B | $1.604B | $1.426B | $1.415B | $1.737B | $1.388B | $1.256B | $1.25B | $1.533B | $1.403B | $1.522B | $1.408B | $1.73B | $1.254B | $1.341B | $1.265B | $1.492B | $1.165B | $1.208B | $1.167B | $1.325B | $1.078B | $1.172B | $1.142B | $1.292B | $1.083B | $1.062B | $1.063B | $1.206B | $982.5M | $932.4M | $919.7M | $1.039B | $885.4M | $862.5M | $803.4M | $954.9M | $849.5M | $832.2M | $875.6M | $1.014B | $914.4M | $831.4M | $845.9M | $952M | $875.9M | $732.7M | $778.5M | $870.2M | $797.1M | $681.2M | $703.5M | $795.3M | $716M | $615.9M | $643.3M | $742.9M | $690.4M | $589.7M | $619.7M | $662.6M | $650.3M | - | - | - | - |
| $2.483B | $2.279B | $2.627B | $2.296B | $2.315B | $2.258B | $2.585B | $2.298B | $2.444B | $2.284B | $2.544B | $2.349B | $2.42B | $2.281B | $2.63B | $2.244B | $2.334B | $2.275B | $2.885B | $2.394B | $2.61B | $2.145B | $2.59B | $2.026B | $1.884B | $2.03B | $2.538B | $2.185B | $2.422B | $2.17B | $2.257B | $2.008B | $2.288B | $2.092B | $2.214B | $1.96B | $1.947B | $1.78B | $1.917B | $1.825B | $1.893B | $1.754B | $1.886B | $1.805B | $1.808B | $1.68B | $1.839B | $1.746B | $1.812B | $1.71B | $1.784B | $1.68B | $1.765B | $1.605B | $1.699B | $1.528B | $1.701B | $1.539B | $1.577B | $1.508B | $1.553B | $1.452B | $1.419B | $1.302B | $1.358B | $1.277B | $1.282B | $1.15B | $1.152B | $1.159B | $1.263B | $1.311B | $1.32B | $1.247B | $1.36B | $1.176B | $1.18B | $1.108B | $1.16B | $1.066B | $1.06B | $1.05B | $1.075B | $972.5M | $1.014B | $962.8M | $1.06B | $926.3M | $917.7M | $893.4M | $987.4M | $852.8M | $807.2M | $790.4M | $867.3M | $771M | $788.2M | $722.3M | $811.4M | $696.6M | $744.8M | $770.3M | $810.1M | $761.1M | $698.6M | $709M | $765.9M | $705.4M | $621.1M | $658.4M | $679.4M | $645.8M | $576.9M | $595.6M | $626.7M | $590.2M | $532.5M | $555.2M | $598M | $571.7M | $522.7M | $542.2M | $541.4M | $546.9M | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $2.483B | $2.279B | $2.627B | $2.296B | $2.315B | $2.258B | $2.585B | $2.298B | $2.444B | $2.284B | $2.544B | $2.349B | $2.42B | $2.281B | $2.63B | $2.244B | $2.334B | $2.275B | $2.885B | $2.394B | $2.61B | $2.145B | $2.59B | $2.026B | $1.884B | $2.03B | $2.538B | $2.185B | $2.422B | $2.17B | $2.257B | $2.008B | $2.288B | $2.092B | $2.214B | $1.96B | $1.947B | $1.78B | $1.917B | $1.825B | $1.893B | $1.754B | $1.886B | $1.805B | $1.808B | $1.68B | $1.839B | $1.746B | $1.812B | $1.71B | $1.784B | $1.68B | $1.765B | $1.605B | $1.699B | $1.528B | $1.701B | $1.539B | $1.577B | $1.508B | $1.56B | $1.416B | $1.419B | $1.302B | $1.358B | $1.277B | $1.282B | $1.15B | $1.152B | $1.159B | $1.262B | $1.311B | $1.32B | $1.247B | $1.36B | $1.176B | $1.179B | $1.108B | $1.16B | $1.065B | $1.021B | $998.8M | $1.075B | $972.5M | $1.014B | $962.8M | $1.06B | $926.3M | $917.7M | $893.4M | $987.4M | $848.5M | $807.2M | $790.4M | $867.3M | $771M | $788.2M | $722.3M | $811.4M | $696.6M | $744.8M | $770.3M | $810.1M | $761.1M | $698.6M | $709M | $765.9M | $705.4M | $621.1M | $658.4M | $679.4M | $645.8M | $576.9M | $595.6M | $626.7M | $590.2M | $532.5M | $555.2M | $598M | $571.7M | $522.7M | $542.2M | $541.4M | $546.9M | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$7M | $36.3M | - | - | - | - | - | - | - | - | $300K | $100K | $900K | -$700K | -$100K | $300K | $700K | -$100K | - | $500K | $38.9M | $51.6M | - | - | - | - | - | - | - | - | - | $4.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $254M | $557M | $608M | $258M | $141M | $403M | $462M | $135M | $334M | $549M | $581M | $99M | $26M | $311M | $771M | $663M | $196M | $976M | $1.431B | $941M | $340M | $780M | $1.179B | $711M | -$221M | $479M | $1.045B | $802M | $333M | $755M | $838M | $693M | $310M | $595M | $777M | $603M | $334M | $486M | $654M | $444M | $243.1M | $399M | $649M | $453M | $228.3M | $397.2M | $632.8M | $348M | $379.5M | $341.6M | $652.9M | $450.7M | $166.6M | $243.4M | $666.4M | $482.4M | $108.6M | $239.9M | $609.8M | $434.7M | $82.7M | $267.2M | $531.7M | $301.8M | $67.5M | $138.8M | $454.5M | $238.6M | $104M | $91.1M | $270.6M | $92.6M | $201.1M | $160.5M | $370.5M | $77.9M | $160.9M | $156.7M | $332.4M | $99.9M | $147.5M | $116.3M | $250.7M | $105.1M | $158.4M | $178.8M | $232.7M | $156.3M | $125.7M | $169.6M | $219M | $129.7M | $104.9M | $129.3M | $171.2M | $114.4M | $74.3M | $81.1M | $143.5M | $152.9M | $71.1M | $105.3M | $203.5M | $153.3M | $93.8M | $99.4M | $186.1M | $136.5M | $83M | $90.3M | $161.8M | $121.6M | $77.4M | $80.8M | $144.9M | $106M | $63M | $68.9M | $125.9M | $101.3M | $50.1M | $58.3M | $109M | $92.9M | -$1.97B | $702.8M | $759.1M | $739M |
| -$358M | -$378M | -$275M | -$149M | -$592M | -$162M | -$1.112B | -$315M | -$613M | -$63M | -$62M | -$53M | -$74M | -$31M | -$239M | -$30M | -$148M | -$273M | -$43M | -$44M | $710M | -$200M | -$149M | -$40M | -$384M | -$399M | -$234M | -$42M | -$134M | -$28M | -$90M | -$60M | -$49M | -$115M | -$87M | -$54M | -$127M | -$79M | -$54M | -$41M | -$112.8M | -$29M | -$33M | -$14M | -$9.2M | -$12.1M | -$11.2M | -$13.2M | -$11.9M | -$12.3M | -$9M | -$14.7M | -$33.8M | -$10.9M | -$5.4M | -$33.5M | -$49.4M | -$42.9M | -$18.9M | -$20.7M | -$18.1M | -$73.9M | -$14M | -$3.8M | -$51.2M | -$12.5M | -$54.9M | -$37.8M | -$138.9M | -$41.4M | -$300K | -$15.4M | -$900K | -$15.4M | $100K | -$300K | -$700K | $100K | - | -$500K | -$38.9M | -$51.6M | - | - | - | - | - | - | - | - | - | -$4.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1M | $2.6M | $2.3M | - | - | $0 | $400K | $1.1M | $1.6M | - | - | - | - | |
| Non-Operating Interest Income | $24M | $15M | $21M | $30M | $29M | $27M | $23M | $35M | $41M | $45M | $40M | $41M | $53M | $37M | $26M | $15M | $11M | $5M | $10M | $4M | $11M | $9M | $17M | $14M | $7M | $14M | $13M | $14M | $16M | $15M | $12M | $15M | $16M | $16M | $12M | $12M | $9M | $8M | $5M | $6M | $5.2M | $4M | $3M | $3M | $5.8M | $3.1M | $3.8M | $1.6M | - | $2.7M | $2.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $81M | $82M | $85M | $86M | $88M | $87M | $90M | $92M | $91M | $94M | $98M | $95M | $99M | $58M | $52M | $46M | $42M | $41M | $42M | $42M | $42M | $43M | $43M | $45M | $49M | $42M | $38M | $32M | $32M | $32M | $35M | $34M | $32M | $33M | $32M | $31M | $32M | $28M | $22M | $21M | $18.6M | $18M | $17M | $17M | $15M | $15.2M | $15M | $14.8M | $12.6M | $15M | $14.6M | $13.5M | $13M | $12.6M | $13.4M | $15.8M | $14M | $14.5M | $16.6M | $16M | - | $15.8M | - | - | - | - | - | $19.6M | $20.2M | $20.6M | - | $15.3M | - | $16.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$301M | -$311M | -$211M | -$93M | -$533M | -$102M | -$1.045B | -$258M | -$563M | -$14M | -$4M | $1M | -$28M | -$10M | -$213M | $1M | -$117M | -$237M | -$11M | -$6M | $741M | -$166M | -$123M | -$9M | -$342M | -$371M | -$209M | -$24M | -$118M | -$11M | -$67M | -$41M | -$33M | -$98M | -$67M | -$35M | -$104M | -$59M | -$37M | -$26M | -$99.4M | -$15M | -$19M | - | - | - | - | - | $700K | - | $3.4M | -$1.2M | -$20.8M | $1.7M | $8M | -$17.7M | -$35.4M | -$28.4M | -$2.3M | -$4.7M | -$18.1M | -$58.1M | -$14M | -$3.8M | -$51.2M | -$12.5M | -$54.9M | -$18.2M | -$118.7M | -$20.8M | -$300K | -$100K | -$900K | $700K | $100K | -$300K | -$700K | $100K | - | -$500K | -$38.9M | -$51.6M | - | - | - | - | - | - | - | - | - | -$4.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1M | $2.6M | $2.3M | - | - | $0 | $400K | $1.1M | $1.6M | - | - | - | - |
Income Before Tax | -$104M | $179M | $333M | $109M | -$451M | $241M | -$650M | -$180M | -$279M | $486M | $519M | $46M | -$48M | $280M | $532M | $633M | $48M | $703M | $1.388B | $897M | $1.05B | $580M | $1.03B | $671M | -$605M | $80M | $811M | $760M | $199M | $727M | $748M | $633M | $261M | $480M | $690M | $549M | $207M | $407M | $600M | $403M | $130.3M | $370M | $616M | $439M | $219.1M | $385.1M | $621.6M | $334.8M | $367.6M | $329.3M | $643.9M | $436M | $132.8M | $232.5M | $661M | $448.9M | $59.2M | $197M | $590.9M | $414M | $48.7M | $193.3M | $501.6M | $281.9M | -$300K | $108.1M | $379.7M | $200.8M | -$34.9M | $49.7M | $250.7M | $77.2M | $187.1M | $145.1M | $352.2M | $59.5M | $145.2M | $147.9M | $324.7M | $93.2M | $142.8M | $109.7M | $243.8M | $99.5M | $155.2M | $175.5M | $229.4M | $152.2M | $127.1M | $162.7M | $211.8M | $122M | $85.7M | $126.3M | $169M | $111.5M | -$38.4M | $77.8M | $141.6M | $149.1M | $32.1M | $102.3M | $199M | $148M | $90.6M | $96.1M | $180.9M | $131.1M | $80.8M | $86.9M | $157M | $115.5M | $73.3M | $76.8M | $143.2M | $104.6M | $64.2M | $68.2M | $120.4M | $97.2M | $47.8M | $54.6M | $105.8M | $90.5M | - | - | - | - |
Income Tax | $12M | $90M | $171M | $62M | $95M | $82M | -$60M | -$24M | $7M | $151M | $195M | $10M | -$16M | $125M | $135M | $143M | -$2M | $130M | $298M | $202M | $35M | $122M | $153M | $146M | -$146M | $84M | $250M | $162M | $41M | $170M | $171M | $131M | $73M | $106M | $565M | $119M | -$23M | $107M | $170M | $107M | $35.3M | $104M | $167M | $128M | $65.3M | $112.4M | $183.9M | $105.6M | $109.2M | $115.6M | $208.7M | $134.2M | $36.9M | $53.6M | $211.6M | $149.3M | $7M | $65.7M | $192.5M | $135.4M | $5.5M | $68.2M | $155.7M | $92.3M | -$25.3M | $50.2M | $118M | $63M | -$22.5M | $21.4M | $89.4M | $27.6M | $62.2M | $53.7M | $122.9M | $21.1M | $56.1M | $52.4M | $113.3M | $33.4M | $90.3M | $43.4M | $90.2M | $35.8M | $85.1M | $65.7M | $86.3M | $56.3M | $46.9M | $60.9M | $80.7M | $44.1M | $26M | $41.3M | $56.7M | $37.4M | -$13M | $27.1M | $48.9M | $51.4M | $11.7M | $37.2M | $71.7M | $53.4M | $33.4M | $35.7M | $67M | $48.5M | $30.4M | $33.3M | $59.7M | $43.9M | $29.3M | $31.1M | $57.9M | $42.8M | $27.5M | $29.9M | $50.5M | $44.5M | $20.5M | $26.4M | $47.3M | $44.1M | - | - | - | - |
Net Income | -$116M | $89M | $162M | $47M | -$546M | $159M | -$590M | -$156M | -$286M | $335M | $324M | $36M | -$32M | $155M | $397M | $490M | $50M | $573M | $1.09B | $695M | $1.015B | $458M | $877M | $525M | -$459M | -$4M | $561M | $598M | $158M | $557M | $577M | $502M | $188M | $374M | $125M | $430M | $230M | $300M | $430M | $296M | $95M | $266M | $449M | $311M | $153.8M | $272.7M | $437.7M | $229.2M | $258.4M | $213.7M | $435.2M | $301.8M | $95.9M | $178.9M | $449.4M | $299.6M | $52.2M | $131.3M | $398.4M | $278.6M | $43.2M | $125.1M | $345.9M | $189.6M | $25M | $57.9M | $261.7M | $137.8M | -$12.4M | $28.3M | $161.3M | $49.6M | $124.9M | $91.4M | $229.3M | $38.4M | $89.3M | $95.6M | $211.3M | $60.1M | $47.9M | $62.6M | $84.9M | $60.4M | $70.1M | $108.4M | $141.7M | $95.2M | $73.3M | $100M | $100.5M | $77.2M | $55.8M | $84.9M | $111.7M | $74.1M | -$24.6M | $51.4M | $92.7M | $77.1M | $20.9M | $66.1M | $127.5M | $92.6M | $57.2M | $60.4M | $113.9M | $82.6M | $50.4M | $53.6M | $97.3M | $71.6M | $44M | $46.6M | $86.9M | $64.2M | $38.1M | $41.3M | $75.5M | $55.6M | $30.6M | $32.3M | $62.8M | $49M | $19.6M | $20.5M | $51.3M | $33.6M |
Minority Interests | - | - | - | - | $0 | $0 | $0 | $0 | $2M | -$5M | -$11M | -$5M | -$1M | $1M | -$3M | -$1M | $2M | -$15M | -$2M | -$3M | $3M | -$2M | -$4M | -$2M | -$3M | -$2M | -$4M | -$3M | -$1M | -$2M | -$4M | -$2M | -$2M | -$2M | -$2M | -$3M | -$1M | -$2M | -$2M | -$2M | -$1.5M | -$1M | -$2M | -$2M | -$800K | -$600K | -$2M | -$1.1M | -$700K | -$500K | -$2.7M | -$1.1M | -$1.9M | -$100K | -$1.9M | -$100K | -$1M | -$900K | -$1.7M | $0 | -$2.1M | -$400K | -$2M | $1.5M | -$1.1M | -$400K | -$5.5M | $2.9M | -$5.5M | -$1.1M | -$3.3M | $1.5M | -$4.7M | -$1.3M | -$4.9M | $700K | -$700K | -$1.7M | -$2.9M | -$1.8M | -$3.4M | -$3.1M | -$3.2M | -$1.9M | -$3.5M | -$2.2M | -$3.4M | -$200K | -$2.2M | -$1.7M | -$4.8M | -$200K | -$2.8M | -$1.1M | -$2.1M | -$700K | -$800K | -$700K | -$2.6M | -$600K | -$500K | -$1M | -$200K | -$200K | - | - | - | - | - | - | - | - | $0 | -$900K | -$1.6M | -$2.4M | -$1.4M | -$3M | -$5.6M | -$2.9M | -$3.3M | -$4.1M | -$4.3M | -$2.6M | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$116M | $89M | $162M | $47M | -$546M | $159M | -$590M | -$156M | -$284M | $330M | $313M | $31M | -$33M | $156M | $394M | $489M | $52M | $558M | $1.088B | $692M | $1.018B | $456M | $873M | $523M | -$462M | -$6M | $557M | $595M | $157M | $555M | $573M | $500M | $186M | $372M | $123M | $427M | $229M | $298M | $428M | $294M | $93.5M | $265M | $447M | $309M | $153M | $272.1M | $435.7M | $228.1M | $257.7M | $213.2M | $432.5M | $300.7M | $94M | $178.8M | $447.5M | $299.5M | $51.2M | $130.4M | $396.7M | $278.6M | $41.1M | $124.7M | $343.9M | $191.1M | $23.9M | $57.5M | $256.2M | $140.7M | -$17.9M | $27.2M | $158M | $51.1M | $120.2M | $90.1M | $224.4M | $39.1M | $88.6M | $93.9M | $208.4M | $58.3M | $44.5M | $59.5M | $81.7M | $58.5M | $66.6M | $106.2M | $138.3M | $95M | $71.1M | $98.3M | $95.7M | $77M | $53M | $83.8M | $109.6M | $73.4M | -$25.4M | $50.7M | $90.1M | $76.5M | $20.4M | $65.1M | $127.3M | $92.4M | $57.2M | $60.4M | $113.9M | $82.6M | $50.4M | $53.6M | $97.3M | $71.6M | $44M | $45.7M | $85.3M | $61.8M | $36.7M | $38.3M | $69.9M | $52.7M | $27.3M | $28.2M | $58.5M | $46.4M | $19.6M | $20.5M | $51.3M | $33.6M |
Shares Outstanding (Basic) | 363.1M | 362.7M | 362.1M | 361.2M | 360.7M | 360.3M | 360M | 359.6M | 359.4M | 359.1M | 358.7M | 358.4M | 358.3M | 357.9M | 357.7M | 357.9M | 358M | 359.2M | 360.6M | 362.2M | 362.9M | 363.6M | 363M | 362.1M | 360.6M | 360.2M | 360.2M | 361.4M | 361.8M | 361.9M | 363.3M | 366.8M | 367.2M | 367.9M | 368.7M | 368.4M | 368.1M | 367M | 366.9M | 366.4M | 368.8M | 369.1M | 369.6M | 372.5M | 377M | 378.5M | 380M | 381.8M | 383M | 385.8M | 388.3M | 387.8M | 388.2M | 387.2M | 387.4M | 387.8M | - | 388.2M | 386.8M | 390.6M | - | 395.4M | 393.4M | 393.4M | - | 396M | 394.6M | 393.4M | - | 393.4M | 393.2M | 390.6M | - | 387.8M | 386.6M | 388M | - | 407.6M | 416.6M | 422.2M | - | 424.8M | 429.4M | 441.2M | - | 451M | 451.2M | 454.2M | - | 456.6M | 457.2M | 456.2M | - | 464.2M | 466.2M | 470.4M | - | 475.8M | 476.2M | 477.8M | - | 476.8M | 476.4M | 476.2M | - | 476M | 475M | 479.38M | - | 477M | 469.23M | 469.29M | - | 468.24M | 467.65M | 465.83M | - | 462.86M | 474.81M | 468M | - | 446M | 342.22M | 342.22M | - | 410M | 469.2M | 469.2M |
Shares Outstanding (Diluted) | 363.1M | 365.4M | 364.8M | 363.3M | 360.7M | 361.4M | 360M | 359.6M | 359.4M | 360.8M | 360M | 360.5M | 358.3M | 361.2M | 360.4M | 361.4M | 361.6M | 363.6M | 366M | 367.9M | 368.5M | 369M | 368M | 367.2M | 360.6M | 360.2M | 366.7M | 368.6M | 369.1M | 368.3M | 369.9M | 374.4M | 375.8M | 375.7M | 376.1M | 375.4M | 374M | 372.3M | 372.6M | 373.3M | 375.8M | 375.6M | 376M | 379M | 383.7M | 384.7M | 386.1M | 388.2M | 389.8M | 392.1M | 395.4M | 394.9M | 395.5M | 394M | 394.7M | 395.5M | - | 396.3M | 395.2M | 399.2M | - | 404M | 401.8M | 400.8M | - | 403.6M | 400.8M | 396.4M | - | 394.4M | 395M | 397.6M | - | 393.2M | 393M | 394.4M | - | 416M | 422.8M | 427.2M | - | 429.8M | 433.2M | 447.2M | - | 457.4M | 458.4M | 462.4M | - | 463.8M | 463.2M | 461.2M | - | 468M | 470M | 474.8M | - | 480.8M | 481.4M | 484.6M | - | 484M | 484.4M | 484.4M | - | 485.6M | 484.4M | 479.38M | - | 477M | 481.58M | 469.29M | - | 468.24M | 481.82M | 465.83M | - | 462.86M | 474.81M | 468M | - | 446M | 342.22M | 342.22M | - | 410M | 469.2M | 469.2M |
EPS (Basic) | -$0.32 | $0.25 | $0.45 | $0.13 | -$1.51 | $0.44 | -$1.64 | -$0.43 | -$0.79 | $0.92 | $0.87 | $0.09 | -$0.09 | $0.44 | $1.10 | $1.37 | $0.15 | $1.55 | $3.02 | $1.91 | $2.81 | $1.25 | $2.40 | $1.44 | -$1.28 | -$0.02 | $1.55 | $1.65 | $0.43 | $1.53 | $1.58 | $1.36 | $0.51 | $1.01 | $0.33 | $1.16 | $0.62 | $0.81 | $1.17 | $0.80 | $0.25 | $0.72 | $1.21 | $0.83 | $0.41 | $0.72 | $1.15 | $0.60 | $0.67 | $0.55 | $1.11 | $0.78 | $0.24 | $0.46 | $1.16 | $0.77 | - | $0.34 | $1.03 | $0.72 | - | $0.32 | $0.88 | $0.49 | - | $0.15 | $0.65 | $0.36 | - | $0.07 | $0.40 | $0.13 | - | $0.24 | $0.58 | $0.10 | - | $0.23 | $0.50 | $0.14 | - | $0.14 | $0.19 | $0.13 | - | $0.24 | $0.31 | $0.21 | - | $0.22 | $0.21 | $0.17 | - | $0.17 | $0.23 | $0.15 | - | $0.095 | $0.18 | $0.15 | - | $0.13 | $0.26 | $0.18 | - | $0.12 | $0.23 | $0.16 | - | $0.10 | $0.20 | $0.14 | - | $0.085 | $0.17 | $0.12 | - | $0.07 | $0.14 | $0.10 | - | $0.05 | $0.12 | $0.09 | - | $0.05 | $0.05 | $0.05 |
EPS (Diluted) | -$0.32 | $0.24 | $0.44 | $0.13 | -$1.51 | $0.44 | -$1.64 | -$0.43 | -$0.79 | $0.91 | $0.87 | $0.09 | -$0.09 | $0.43 | $1.09 | $1.35 | $0.14 | $1.53 | $2.97 | $1.88 | $2.76 | $1.24 | $2.37 | $1.42 | -$1.28 | -$0.02 | $1.52 | $1.61 | $0.43 | $1.51 | $1.55 | $1.34 | $0.49 | $0.99 | $0.33 | $1.14 | $0.61 | $0.80 | $1.15 | $0.79 | $0.25 | $0.71 | $1.19 | $0.82 | $0.40 | $0.71 | $1.13 | $0.59 | $0.66 | $0.54 | $1.09 | $0.76 | $0.24 | $0.45 | $1.13 | $0.76 | - | $0.33 | $1 | $0.70 | - | $0.31 | $0.86 | $0.48 | - | $0.14 | $0.64 | $0.36 | - | $0.07 | $0.40 | $0.13 | - | $0.23 | $0.57 | $0.10 | - | $0.23 | $0.50 | $0.14 | - | $0.14 | $0.19 | $0.13 | - | $0.23 | $0.30 | $0.21 | - | $0.21 | $0.21 | $0.17 | - | $0.17 | $0.22 | $0.14 | - | $0.095 | $0.18 | $0.15 | - | $0.12 | $0.25 | $0.18 | - | $0.11 | $0.23 | $0.16 | - | $0.10 | $0.19 | $0.14 | - | $0.085 | $0.17 | $0.12 | - | $0.07 | $0.14 | $0.10 | - | $0.05 | $0.12 | $0.09 | - | $0.05 | $0.05 | $0.05 |
EBIT | -$23M | $261M | $418M | $195M | -$363M | $328M | -$560M | -$88M | -$188M | $580M | $617M | $141M | $51M | $338M | $584M | $679M | $90M | $744M | $1.43B | $939M | $1.092B | $623M | $1.073B | $716M | -$556M | $122M | $849M | $792M | $231M | $759M | $783M | $667M | $293M | $513M | $722M | $580M | $239M | $435M | $622M | $424M | $148.9M | $388M | $633M | $456M | $234.1M | $400.3M | $636.6M | $349.6M | $380.2M | $344.3M | $658.5M | $449.5M | $145.8M | $245.1M | $674.4M | $464.7M | $73.2M | $211.5M | $607.5M | $430M | $25M | $209.1M | $531.7M | $301.8M | $67.5M | $138.8M | $454.5M | $238.6M | -$14.7M | $91.1M | $270.6M | $92.5M | $201.1M | $161.2M | $370.5M | $77.9M | $160.9M | $156.7M | $332.4M | $99.9M | $147.5M | $116.3M | $250.7M | $105.1M | $158.4M | $178.8M | $232.7M | $156.3M | $125.7M | $169.6M | $219M | $129.7M | $104.9M | $129.3M | $171.2M | $114.4M | $74.3M | $81.1M | $143.5M | $152.9M | $71.1M | $105.3M | $203.5M | $153.3M | $93.8M | $99.4M | $186.1M | $136.5M | $83M | $90.3M | $161.8M | $121.6M | $77.4M | $80.8M | $144.9M | $106M | $63M | $68.9M | $125.9M | $101.3M | $50.1M | $58.3M | $109M | $92.9M | -$1.97B | $702.8M | $759.1M | $739M |
EBITDA | $468M | $770M | $822M | $484M | $378M | $629M | $689M | $376M | $590M | $804M | $829M | $345M | $278M | $541M | $980M | $859M | $388M | $1.164B | $1.624B | $1.128B | $1.374B | $946M | $1.349B | $878M | -$70M | $652M | $1.777B | $958M | $501M | $975M | $987M | $840M | $468M | $743M | $918M | $741M | $470M | $613M | $771M | $556M | $358.1M | $506M | $756M | $554M | $344.8M | $500.3M | $734.6M | $450.2M | $484.1M | $439.9M | $750.6M | $539.6M | $256.3M | $333.8M | $767M | $561.7M | $189M | $314.3M | $691.7M | $504.3M | $124.9M | $344.5M | $612.2M | $374.4M | $185.6M | $220.4M | $571.8M | $322.1M | $166.2M | $177.8M | $334.2M | $155.2M | $268.2M | $223.1M | $433.3M | $137.2M | $216M | $205.6M | $385.3M | $151.3M | $237.8M | $217.8M | $300.6M | $152.3M | $211.1M | $228.3M | $280.3M | $203.2M | $178.2M | $217M | $265.7M | $179.1M | $151.9M | $172M | $214.6M | $156.1M | $118.7M | $121.3M | $183.2M | $190.6M | $114.4M | $144.1M | $244.2M | $193.4M | $132.8M | $136.9M | $222.4M | $170.5M | $111.6M | $120.3M | $190.8M | $151.3M | $104.3M | $107.9M | $168.6M | $124.8M | $80.8M | $85.8M | $144.9M | $118.7M | $67M | $77.1M | $121.7M | $101.8M | -$1.97B | $702.8M | $759.1M | $739M |