WW Grainger Inc(GWW:US)
Market Cap$62.677B
Key Metrics
Price$1.33K
Revenue (TTM)$18.845B
Holders Revenue (TTM)$1.494B
Gross Profit (TTM)$7.424B
Earnings (TTM)$1.87B
EBITDA (TTM)$3.023B
Op. Margin (TTM)14.57%
Dividend Yield0.79%
Holders Yield2.38%
Cash on hand$589M
Total Assets$9.618B
Net Assets$4.513B
Total Debt$2.797B
Key Metrics
Price$1.33K
Revenue (TTM)$18.845B
Holders Revenue (TTM)$1.494B
Gross Profit (TTM)$7.424B
Earnings (TTM)$1.87B
EBITDA (TTM)$3.023B
Op. Margin (TTM)14.57%
Dividend Yield0.79%
Holders Yield2.38%
Cash on hand$589M
Total Assets$9.618B
Net Assets$4.513B
Total Debt$2.797B
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 | 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 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 | Mar 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $5.021B | $4.742B | $4.425B | $4.657B | - | - | - | - | - | - | - | - | $4.182B | $4.091B | $3.802B | $3.942B | $3.837B | $3.647B | $3.359B | $3.372B | $3.207B | $3.084B | $2.941B | $3.018B | $2.837B | $3.001B | $2.847B | $2.947B | $2.893B | $2.799B | $2.763B | $2.831B | $2.861B | $2.766B | $2.632B | $2.636B | $2.615B | $2.541B | $2.471B | $2.596B | $2.564B | $2.507B | $2.478B | $2.533B | $2.523B | $2.44B | $2.511B | $2.562B | $2.506B | $2.386B | $2.377B | $2.399B | $2.382B | $2.28B | $2.226B | $2.281B | $2.249B | $2.193B | $2.077B | $2.115B | $2.003B | $1.884B | $1.827B | $1.899B | $1.784B | $1.672B | $1.634B | $1.59B | $1.533B | $1.465B | $1.593B | $1.839B | $1.757B | $1.661B | $1.612B | $1.659B | $1.601B | $1.547B | $1.462B | $1.519B | $1.483B | $1.419B | $1.391B | $1.428B | $1.373B | $1.335B | $1.265B | $1.301B | $1.256B | $1.228B | $1.154B | $1.201B | $1.173B | $1.139B | $1.12B | $1.203B | $1.195B | $1.125B | $1.11B | $1.199B | $1.225B | $1.219B | $1.298B | $1.273B | $1.242B | $1.222B | $1.122B | $1.175B | $1.146B | $1.091B | $1.045B | $1.12B | $1.119B | $1.057B | $1.033B | $1.067B | $1.051B | $985.6M | $904.1M | $901.9M | $888.6M | $842.6M | $806.6M | $850M | $813.5M | $806.8M | $768.9M | $779.3M | $768.6M | $706.4M | $663M | $698.8M | $660.4M | $606.2M | $598.6M | $627.2M | $606.3M | $532.3M | $519.7M | $541.2M | $540.3M | $475.9M | $488.6M | $503.5M | $495.7M | $447.4M | $448.6M | $438.4M | $446.9M | $393.6M | $384.6M | $408.1M | $395.9M | $346.9M | $337.7M | $351.1M | $345.3M | $286.8M | $295.4M | $305.1M | $298.5M | $260.6M | $248.5M | $286.6M | $294.5M | $261.9M | $263.2M | $270.2M | $282.4M | $243.6M |
Cost of Revenue | $3.037B | $2.846B | $2.679B | $2.859B | - | - | - | - | - | - | - | - | $2.538B | $2.457B | $2.296B | $2.423B | $2.396B | $2.264B | $2.106B | $2.122B | $2.083B | $1.991B | $1.914B | $1.944B | $1.821B | $1.88B | $1.765B | $1.848B | $1.772B | $1.704B | $1.697B | $1.752B | $1.75B | $1.674B | $1.611B | $1.619B | $1.575B | $1.522B | $1.481B | $1.557B | $1.524B | $1.461B | $1.476B | $1.471B | $1.449B | $1.346B | $1.456B | $1.459B | $1.425B | $1.31B | $1.371B | $1.347B | $1.335B | $1.249B | $1.257B | $1.287B | $1.271B | $1.219B | $1.171B | $1.202B | $1.141B | $1.054B | $1.064B | $1.11B | $1.037B | $966.61M | $949.62M | $929.72M | $908.3M | $835.83M | $912.59M | $1.097B | $1.051B | $981.11M | $940.27M | $999M | $960.55M | $914.57M | $860.73M | $920.41M | $899.58M | $848.79M | $803.23M | $880.18M | $845.68M | $836M | $744.88M | $821.77M | $796.15M | $780.33M | $728.41M | $786.53M | $768.59M | $729.16M | $707.38M | $800.84M | $795.23M | $742.24M | $706.89M | $803.51M | $830.12M | $824.51M | $992.11M | $863.85M | $780.6M | $811.05M | $686.9M | $726.8M | $705.6M | $663.8M | $626.2M | $693.7M | $692.6M | $650M | $616.8M | $674.3M | $660.2M | $611.4M | $547.5M | $565.2M | $560.6M | $522.4M | $487.9M | $532.5M | $508.3M | $496M | $467.9M | $492.6M | $482M | $433.5M | $397M | $431.9M | $403.3M | $367.4M | $345.1M | $399.9M | $378.1M | $336.9M | $322.9M | $346.7M | $345.9M | $300.1M | $299.9M | $324.8M | $319.5M | $281.8M | $278.6M | $281.7M | $286.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $1.984B | $1.896B | $1.746B | $1.798B | - | - | - | - | - | - | - | - | $1.644B | $1.634B | $1.506B | $1.519B | $1.441B | $1.383B | $1.253B | $1.25B | $1.124B | $1.093B | $1.027B | $1.074B | $1.016B | $1.121B | $1.082B | $1.099B | $1.121B | $1.095B | $1.066B | $1.079B | $1.111B | $1.092B | $1.021B | $1.017B | $1.04B | $1.019B | $989.69M | $1.04B | $1.04B | $1.045B | $1.002B | $1.062B | $1.073B | $1.094B | $1.055B | $1.103B | $1.081B | $1.076B | $1.006B | $1.051B | $1.047B | $1.032B | $969.53M | $993.96M | $978.34M | $974.33M | $905.79M | $913M | $862.39M | $829.61M | $763.13M | $789.72M | $747.09M | $705.74M | $684.2M | $659.95M | $624.97M | $629.42M | $680.06M | $742.35M | $705.88M | $679.93M | $671.48M | $659.59M | $640.47M | $632.09M | $601.43M | $599.09M | $583.31M | $570.33M | $587.37M | $548.16M | $527.13M | $498.88M | $520.08M | $479.28M | $459.83M | $447.47M | $426.01M | $414.14M | $404.07M | $410.11M | $413.06M | $402.56M | $399.56M | $383.03M | $403.61M | $395.85M | $394.92M | $394.91M | $305.99M | $409.19M | $461.42M | $411.4M | $434.6M | $448.6M | $440.58M | $427M | $419M | $426.3M | $426.4M | $407.1M | $416.1M | $392.6M | $391M | $374.2M | $356.6M | $336.7M | $328M | $320.2M | $318.7M | $317.5M | $305.2M | $310.8M | $301M | $286.7M | $286.6M | $272.9M | $266M | $266.9M | $257.1M | $238.8M | $253.5M | $227.3M | $228.2M | $195.4M | $196.8M | $194.5M | $194.4M | $175.8M | $188.7M | $178.7M | $176.2M | $165.6M | $170M | $156.7M | $160.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $1.177B | $1.103B | $1.112B | $1.287B | - | - | - | - | - | - | - | - | $983M | $954M | $962M | $916M | $907M | $849M | $836M | $812M | $790M | $735M | $752M | $694M | $811M | $962M | $901M | $761M | $741M | $732M | $776M | $890M | $767M | $757M | $781.29M | $739.44M | $810.88M | $726.69M | $815.46M | $717.17M | $734.47M | $727.96M | $750.75M | $721.15M | $716.72M | $742.5M | $788.29M | $717.27M | $739.94M | $721.63M | $749.63M | $704.65M | $696.91M | $688.43M | $711.09M | $739.63M | $664.34M | $669.97M | $684.29M | $609.96M | $597.11M | $567M | $551.73M | $538.45M | $532.17M | $522.86M | $518.84M | $473.23M | $471.04M | $470.2M | $499.51M | $510.89M | $521.04M | $494.11M | $504.32M | $485.26M | $473.89M | $469.5M | $453.63M | $447.77M | $438.76M | $435.91M | $439.62M | $412.28M | $400.94M | $390.2M | $395.86M | $371.84M | $352.94M | $346.72M | $317.82M | $319.82M | $311.29M | $318.7M | $306.26M | $302.37M | $305.3M | $293.07M | $298.72M | $300.47M | $301.23M | $311.22M | $185.85M | $317.61M | $361.56M | $307.67M | $357.9M | $342.4M | $328.5M | $306.6M | $291.9M | $309.1M | $301.2M | $287.6M | $289.5M | $277.3M | $273M | $261.3M | $244.3M | $233.7M | $227.2M | $216.5M | $215.6M | $216.9M | $219.1M | $213.5M | $203.8M | $200.3M | $197.6M | $185.4M | $183.8M | $184.2M | $182.3M | $172.4M | $170.8M | $165.4M | $154.4M | $140.6M | $133.5M | $136.3M | $132.9M | $121.6M | $127.2M | $119.6M | $115.2M | $110.4M | $109.4M | $102M | $102.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $1.177B | $1.103B | $1.112B | $1.287B | - | - | - | - | - | - | - | - | $983M | $954M | $962M | $916M | $907M | $849M | $836M | $812M | $790M | $735M | $752M | $694M | $811M | $962M | $901M | $761M | $741M | $732M | $776M | $890M | $767M | $757M | $781.29M | $739.44M | $810.88M | $726.69M | $815.46M | $717.17M | $734.47M | $727.96M | $750.75M | $721.15M | $716.72M | $742.5M | $788.29M | $717.27M | $739.94M | $721.63M | $749.63M | $704.65M | $696.91M | $688.43M | $711.09M | $739.63M | $664.34M | $669.97M | $684.29M | $609.96M | $597.11M | $567M | $551.73M | $538.45M | $532.17M | $522.86M | $518.84M | $473.23M | $471.04M | $470.2M | $499.51M | $510.89M | $521.04M | $494.11M | $504.32M | $485.26M | $473.89M | $469.5M | $453.63M | $447.77M | $438.76M | $435.91M | $439.62M | $412.28M | $400.94M | $390.2M | $395.86M | $371.84M | $352.94M | $346.72M | $317.82M | $319.82M | $311.29M | $318.7M | $306.26M | $302.37M | $305.3M | $293.07M | $298.72M | $300.47M | $301.23M | $311.22M | $185.85M | $317.61M | $361.56M | $307.67M | $357.9M | $342.4M | $328.5M | $306.6M | $291.9M | $309.1M | $301.2M | $287.6M | $289.5M | $277.3M | $273M | $261.3M | $244.3M | $233.7M | $227.2M | $216.5M | $215.6M | $216.9M | $219.1M | $213.5M | $203.8M | $200.3M | $197.6M | $185.4M | $183.8M | $184.2M | $182.3M | $172.4M | $170.8M | $165.4M | $154.4M | $140.6M | $133.5M | $136.3M | $132.9M | $121.6M | $127.2M | $119.6M | $115.2M | $110.4M | $109.4M | $102M | $102.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $807M | $793M | $634M | $511M | - | - | - | - | - | - | - | - | $661M | $680M | $544M | $603M | $534M | $534M | $417M | $438M | $334M | $358M | $275M | $380M | $205M | $159M | $181M | $338M | $380M | $363M | $290.06M | $189M | $344M | $335M | $239.94M | $277.74M | $229.08M | $292.5M | $174.23M | $322.59M | $305.59M | $317.09M | $251.63M | $340.73M | $356.72M | $351.25M | $266.51M | $385.51M | $340.75M | $354.34M | $256.76M | $346.72M | $350.07M | $343.31M | $258.44M | $254.33M | $314M | $304.36M | $221.49M | $303.04M | $265.28M | $262.61M | $211.4M | $251.27M | $214.92M | $182.89M | $165.36M | $186.72M | $153.93M | $159.21M | $180.56M | $231.46M | $184.84M | $185.82M | $167.16M | $174.33M | $166.58M | $162.59M | $147.8M | $151.31M | $144.54M | $134.42M | $147.75M | $135.88M | $126.19M | $108.68M | $124.22M | $107.44M | $106.89M | $100.75M | $108.19M | $94.32M | $92.78M | $91.41M | $106.8M | $100.19M | $94.26M | $89.96M | $104.89M | $95.38M | $93.69M | $83.69M | $95.86M | $91.58M | $72.9M | $74.78M | $53.2M | $80.3M | $87.48M | $96.2M | $113.4M | $96.2M | $100.8M | $97.5M | $107.3M | $95.8M | $98M | $92M | $93.3M | $85.9M | $82.4M | $83.9M | $86.6M | $84.1M | $67.3M | $78.2M | $70.1M | $73.2M | $71.2M | $70.3M | $69.6M | $67.2M | $59.4M | $56M | $59.9M | $61.9M | $60.7M | $45.9M | $55.3M | $50.5M | $53.3M | $45.1M | $54.5M | $50.6M | $52.2M | $46.4M | $53.2M | $46.6M | $48.9M | $393.6M | -$973.1M | $408.1M | $395.9M | $346.9M | -$825.8M | $351.1M | $345.3M | $286.8M | -$734.9M | $305.1M | $298.5M | $260.6M | -$712.1M | $286.6M | $294.5M | $261.9M | -$662.4M | $270.2M | $282.4M | $243.6M |
| -$9M | -$18M | -$14M | -$19M | - | - | - | - | - | - | - | - | -$16M | -$18M | -$19M | -$16M | -$17M | -$17M | -$16M | -$16M | -$15M | -$15M | -$16M | -$18M | -$21M | -$17M | -$7M | -$15M | -$13M | -$10M | -$10.43M | -$18M | -$20M | -$28M | -$32.48M | -$27.74M | -$21.88M | -$21.83M | -$28.92M | -$29.4M | -$22.61M | -$19.51M | -$16.69M | -$21.28M | -$8.03M | -$3.61M | -$4.8M | -$2.88M | -$2.33M | -$2.73M | -$2.47M | -$2.85M | -$2.55M | -$1.38M | -$4.61M | -$3.61M | -$3.27M | -$1.85M | $4.59M | -$2.58M | -$1.46M | -$1.45M | -$1.25M | -$1.43M | -$2.12M | -$1.9M | -$1.54M | $46.7M | -$2.3M | -$822K | -$3.44M | $24K | $2.07M | $1.31M | $1.76M | $429K | $180K | -$309K | $447K | $405K | $3.45M | $1.08M | -$3.03M | $688K | $826K | $4.66M | $2.01M | $870K | $420K | $546K | -$3.35M | $1.22M | $1.9M | -$2.7M | -$664K | $1.35M | -$1.81M | $9.33M | $551K | $475K | -$68.11M | -$5.43M | -$6.26M | -$1.64M | $26.79M | $91K | -$600K | $1.4M | $400K | - | -$700K | -$400K | $400K | $200K | $200K | $500K | $200K | $1M | $2M | $1.7M | $700K | $100K | $400K | -$400K | -$200K | $300K | -$53.4M | -$700K | $400K | -$300K | -$900K | - | -$300K | $900K | -$100K | -$100K | $300K | $1M | $2M | $1.4M | $1.5M | $2M | $2.4M | $1.6M | $800K | $1.6M | $1.2M | $1M | $1.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1M | $1M | $2M | $2.36M | $2M | $2M | $0 | $1.21M | $707K | $465K | $193K | $243K | $147K | $162K | $165K | $232K | $464K | $277K | $192K | $384K | $630K | $413K | $640K | $718K | $822K | $796K | $898K | $756K | $707K | $602K | $595K | $508K | $553K | $527K | $480K | $370K | $324K | $280K | $241K | $310K | $374K | $273K | $401K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $20M | $21M | $20M | $20M | - | - | - | - | - | - | - | - | $24M | $24M | $23M | $25M | $22M | $23M | $22M | $22M | $22M | $21M | $21M | $23M | $28M | $21M | $15M | $20M | $21M | $19M | $18.06M | $22M | $23M | $25M | $21.81M | $23.79M | $22.47M | $18.71M | $17.78M | $18.02M | $16.81M | $13.73M | $13.85M | $13.9M | $4.18M | $1.64M | $2.1M | $2.38M | $2.76M | $2.86M | $3.12M | $3.73M | $3.2M | $3.17M | $5.36M | $4.75M | $2.91M | $3.06M | $2.65M | $2.58M | $1.98M | $1.88M | $1.98M | $1.95M | $2.22M | $2.03M | $2.03M | $2.2M | $2.32M | $2.22M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $11M | $3M | $6M | $1M | - | - | - | - | - | - | - | - | $8M | $6M | $4M | $9M | $5M | $6M | $6M | $6M | $7M | $6M | $5M | $5M | $7M | $4M | $8M | $4M | $7M | $7M | $5.27M | $2M | $1M | -$3M | -$11.88M | -$4.66M | $119K | -$3.31M | -$11.39M | -$11.53M | -$5.97M | -$5.95M | -$3.07M | -$7.85M | -$4.12M | -$2.16M | -$3.09M | -$1.13M | $18K | -$503K | -$63K | $58K | -$147K | $887K | -$7K | $438K | -$963K | $614K | $6.73M | -$555K | -$3K | -$52K | $359K | $201K | -$179K | -$106K | $184K | $48.52M | -$258K | $995K | -$3.44M | $24K | $2.07M | $1.31M | $1.76M | $429K | $180K | -$309K | $447K | $405K | $3.45M | $1.08M | -$3.03M | $688K | $826K | $4.66M | $2.01M | $870K | $420K | $546K | -$3.35M | $1.22M | $1.9M | -$2.7M | -$664K | $1.35M | -$1.81M | $9.33M | $551K | $475K | -$68.11M | -$5.43M | -$6.26M | -$1.64M | $26.79M | $91K | -$600K | $1.4M | $400K | - | -$700K | -$400K | $400K | $200K | $200K | $500K | $200K | $1M | $2M | $1.7M | $700K | $100K | $400K | -$400K | -$200K | $300K | -$53.4M | -$700K | $400K | -$300K | -$900K | - | -$300K | $900K | -$100K | -$100K | $300K | $1M | $2M | $1.4M | $1.5M | $2M | $2.4M | $1.6M | $800K | $1.6M | $1.2M | $1M | $1.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $798M | $775M | $620M | $492M | - | - | - | - | - | - | - | - | $645M | $662M | $525M | $587M | $517M | $517M | $401M | $422M | $319M | $343M | $259M | $362M | $184M | $142M | $170M | $322M | $366M | $351M | $279.63M | $171M | $324M | $307M | $207.46M | $250M | $207.2M | $270.67M | $145.31M | $293.19M | $282.98M | $297.58M | $234.93M | $319.45M | $348.69M | $347.64M | $261.71M | $382.64M | $338.43M | $351.61M | $254.3M | $343.86M | $347.52M | $341.92M | $253.83M | $250.72M | $310.73M | $302.51M | $226.08M | $300.46M | $263.83M | $261.16M | $210.15M | $249.84M | $212.8M | $180.99M | $163.82M | $233.42M | $151.63M | $158.47M | $173.65M | $228.69M | $184.38M | $186.5M | $168.7M | $177.18M | $170.25M | $165.72M | $152.98M | $156.8M | $152.87M | $140.37M | $149.02M | $139.38M | $128.98M | $115.3M | $127.8M | $108.87M | $107.36M | $101.11M | $104.45M | $94.76M | $93.83M | $88.04M | $105.84M | $101.29M | $91.97M | $98.74M | $104.92M | $94.4M | $23.16M | $74.81M | $84.8M | $83.98M | $93.55M | $69.26M | $47.2M | $76.9M | $85M | $94.6M | $110.9M | $94.3M | $99.6M | $96.1M | $106.2M | $94.9M | $96.8M | $91.8M | $94.9M | $87.4M | $82.8M | $83.8M | $85.6M | $82.1M | $66M | $78.4M | $16.2M | $72.1M | $70.9M | $69.5M | $68.1M | $66.8M | $58.6M | $56.5M | $59.3M | $61.4M | $60.1M | $46.4M | $56.9M | $51.5M | $54.4M | $46.5M | $56.4M | $51.8M | $52.8M | $47.5M | $53.9M | $47.4M | $49.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $198M | $194M | $141M | $171M | $153M | $157M | $125M | $166M | $146M | $158M | $129M | $159M | $155M | $154M | $128M | $145M | $128M | $132M | $100M | $107M | $76M | $88M | $74M | $106M | $55M | -$43M | $53M | $78M | $94M | $89M | $60.2M | $56M | $76M | $66M | $45.64M | $79.18M | $100.24M | $87.82M | $76.97M | $99.78M | $103.54M | $105.94M | $85.76M | $122.83M | $123.45M | $133.49M | $110.6M | $149.59M | $129.35M | $132.56M | $94.9M | $130.79M | $126.77M | $127.4M | $95.34M | $92.92M | $117.63M | $113.06M | $74.37M | $116.41M | $92.26M | $102.08M | $76.95M | $98.55M | $83.13M | $81.57M | $66.46M | $88.86M | $59.16M | $62.09M | $65.73M | $88.67M | $71.2M | $72.26M | $64.31M | $68.03M | $65.46M | $63.93M | $54.05M | $52.31M | $59.13M | $54.13M | $45.18M | $51.27M | $47.39M | $42.5M | $37.74M | $41.18M | $40.74M | $38.55M | $42.71M | $37.93M | $37.84M | $35.64M | $43.27M | $41.34M | $37.47M | $40.28M | $43.4M | $38.37M | $8.34M | $32.63M | $36.88M | $35.88M | $37.89M | $28.05M | $19.1M | $31.1M | $34.4M | $38.3M | $44.9M | $38.2M | $40.3M | $38.9M | $43M | $38.4M | $39.2M | $37.2M | $38.3M | $35.1M | $33.3M | $33.7M | $34.4M | $33M | $26.5M | $31.5M | $15.2M | $29.1M | $28.6M | $28M | $27.1M | $28.1M | $23.2M | $22.4M | $23.5M | $24.3M | $24.1M | $18.1M | $22.2M | $19.9M | $21.3M | $18.2M | $22.1M | $20.3M | $20.7M | $18.6M | $21M | $18.6M | $19.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $600M | $581M | $479M | $321M | - | - | - | - | - | - | - | - | $490M | $508M | $397M | $442M | $389M | $385M | $301M | $315M | $243M | $255M | $185M | $256M | $129M | $185M | $117M | $244M | $272M | $262M | $219.43M | $115M | $248M | $241M | $161.82M | $170.82M | $106.96M | $182.85M | $68.34M | $193.41M | $179.45M | $191.64M | $149.17M | $196.62M | $225.24M | $214.15M | $151.11M | $233.05M | $209.08M | $219.06M | $159.39M | $213.08M | $220.75M | $214.53M | $158.49M | $157.8M | $193.1M | $189.46M | $151.71M | $184.05M | $171.57M | $159.09M | $133.2M | $151.3M | $129.67M | $99.42M | $97.36M | $144.56M | $92.47M | $96.38M | $107.92M | $140.02M | $113.18M | $114.24M | $104.39M | $109.15M | $104.79M | $101.79M | $98.93M | $104.49M | $93.74M | $86.23M | $103.83M | $88.11M | $81.59M | $72.79M | $90.06M | $67.69M | $66.62M | $62.56M | $61.74M | $56.84M | $55.99M | $52.4M | $62.58M | $59.95M | $54.5M | $58.46M | $61.51M | $56.02M | $14.82M | $42.18M | $47.92M | $48.11M | $55.66M | $41.21M | $28.1M | $45.8M | $50.6M | $56.3M | $66M | $56.1M | $59.3M | $57.2M | $63.2M | $56.5M | $57.6M | $54.6M | $56.6M | $52.3M | $49.5M | $50.1M | $51.2M | $49.1M | $39.5M | $46.9M | $1M | $43M | $42.3M | $41.5M | $41.6M | $38.7M | $35.4M | $32.7M | $35.8M | $37.1M | $36M | $28.3M | $34.7M | $31.6M | $33.1M | $28.3M | $34.3M | $31.5M | $32.1M | $28.9M | $32.9M | $28.8M | $30.3M | $27.6M | $25.9M | $29.8M | $29.1M | $24.1M | $24M | $23.3M | $24.2M | $19M | $21.3M | $18.5M | $18.8M | $27.5M | $19.5M | $18.7M | $18.9M | $14.8M | $18.5M | $18.2M | $18.2M | $14.1M |
Minority Interests | -$30M | -$26M | -$28M | -$27M | - | - | - | - | - | - | - | - | -$20M | -$20M | -$13M | -$16M | -$18M | -$19M | -$18M | -$18M | -$18M | -$17M | -$17M | -$16M | -$15M | -$12M | -$14M | -$11M | -$12M | -$9M | -$10.32M | -$11M | -$11M | -$9M | -$10.76M | -$8.81M | -$9.04M | -$8.11M | -$7.67M | -$7.54M | -$6.77M | -$4.93M | -$3.94M | -$4.42M | -$4.69M | -$3.13M | -$2.28M | -$2.73M | -$3.16M | -$2.4M | -$2.64M | -$2.29M | -$3.09M | -$2.69M | -$2.22M | -$2.41M | -$2.4M | -$1.94M | -$3.22M | -$1.93M | -$1.68M | -$1.16M | -$991K | -$892K | -$590K | -$244K | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $3M | $1.3M | $883K | $1.82M | $2M | $1.14M | $1.41M | $644K | $1.48M | $499K | $1.63M | $1.55M | $1.75M | $1.36M | $1.81M | $2.16M | $2.23M | $1.57M | $2.61M | $2.39M | $2.95M | $1.94M | $3M | $3.09M | $3.64M | - | $2.78M | $3.5M | $3.35M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $570M | $555M | $451M | $294M | - | - | - | - | - | - | - | - | $470M | $488M | $384M | $426M | $371M | $366M | $283M | $297M | $225M | $238M | $168M | $240M | $114M | $173M | $103M | $233M | $260M | $250M | $207.81M | $103.12M | $235.18M | $230M | $149.92M | $160.6M | $97.28M | $173.27M | $60.17M | $184.24M | $171.13M | $184.97M | $143.87M | $190.39M | $218.39M | $208.79M | $147.27M | $227.71M | $203.52M | $213.71M | $154.81M | $207.79M | $214.57M | $208.2M | $156.27M | $152.61M | $187.21M | $184.17M | $148.48M | $182.12M | $169.89M | $157.93M | $132.21M | $150.41M | $129.08M | $99.17M | $97.36M | $144.56M | $92.47M | $96.38M | $107.92M | $140.02M | $113.18M | $114.24M | $104.39M | $109.15M | $104.79M | $101.79M | $98.93M | $104.49M | $93.74M | $86.23M | $103.83M | $88.11M | $81.59M | $72.79M | $90.06M | $67.69M | $66.62M | $62.56M | $61.74M | $56.84M | $55.99M | $52.4M | $62.58M | $59.95M | $54.5M | $58.46M | $61.51M | $56.02M | $14.82M | $42.18M | $47.92M | $48.11M | $55.66M | $41.21M | $28.1M | $45.8M | $50.6M | $56.3M | $66M | $56.1M | $59.3M | $57.2M | $63.2M | $56.5M | $57.6M | $54.6M | $56.6M | $52.3M | $49.5M | $50.1M | $51.2M | $49.1M | $39.5M | $46.9M | $1M | $43M | $42.3M | $41.5M | $41.6M | $38.7M | $35.4M | $32.7M | $35.8M | $37.1M | $36M | $28.3M | $34.7M | $31.6M | $33.1M | $28.3M | $34.3M | $31.5M | $32.1M | $28.9M | $32.9M | $28.8M | $30.3M | $27.6M | $25.9M | $29.8M | $29.1M | $24.1M | $24M | $23.3M | $24.2M | $19M | $21.3M | $18.5M | $18.8M | $27.5M | $19.5M | $18.7M | $18.9M | $14.8M | $18.5M | $18.2M | $18.2M | $14.1M |
Shares Outstanding (Basic) | 47.2M | 47.3M | 47.5M | 47.8M | 48M | 48.2M | 48.6M | 48.8M | 49M | 49.2M | 49.5M | 49.9M | 50.1M | 50.2M | 50.4M | 50.8M | 51M | 51.1M | 51.4M | 51.8M | 52.2M | 52.3M | 53.3M | 53.6M | 53.5M | 53.6M | 53.8M | 54.1M | 55.1M | 55.6M | 56.06M | 56.34M | 56.11M | 56.06M | 56.68M | 57.32M | 58.01M | 58.72M | 59.17M | 60.02M | 60.89M | 61.67M | 62.1M | 64.72M | 66.65M | 67.23M | 67.9M | 68.3M | 68.45M | 68.7M | 69.14M | 69.46M | 69.67M | 69.56M | 69.56M | 69.63M | 69.94M | 70.13M | - | 69.85M | 69.61M | 69.4M | - | 69.92M | 71.69M | 72.58M | - | 74.05M | 73.44M | 74.26M | - | 75.97M | 76.54M | 77.93M | - | 82.23M | 84.13M | 83.98M | - | 87.26M | 89.34M | 89.64M | - | 89.06M | 89.49M | 90.4M | - | 90.3M | 90.24M | 90.22M | - | 90.65M | 90.83M | 90.87M | - | 91.87M | 92.75M | 92.62M | - | 93.36M | 93.76M | 93.03M | - | 93.1M | 93.05M | 92.92M | - | 93.47M | 93.7M | 92.3M | - | 96.72M | 97.21M | 96.95M | - | 99.12M | 101.05M | 103.02M | - | 102.55M | 101.02M | 102.24M | - | 102.29M | 101.28M | 101.96M | - | 102.38M | 100.71M | 101.22M | - | 101.84M | 104.12M | 105.48M | - | 106M | 105.88M | 104.81M | - | 108.97M | 106.77M | 104.81M | - | 108.62M | 110.69M | 107.04M | - | 106.67M | 108.21M | 110.32M | - | 110.7M | 110.85M | 112.6M | - | 115.58M | 115.58M | 115.59M | - | 115.84M | 115.86M | 115.68M | - | 115.63M | 115.66M | 115.41M | - | 115.37M | 115.36M | 112.95M |
Shares Outstanding (Diluted) | 47.2M | 47.4M | 47.6M | 47.9M | 48.1M | 48.3M | 48.7M | 48.9M | 49.2M | 49.4M | 49.7M | 50.1M | 50.3M | 50.5M | 50.7M | 51.1M | 51.3M | 51.4M | 51.7M | 52.1M | 52.5M | 52.6M | 53.6M | 53.9M | 53.7M | 53.8M | 54.1M | 54.4M | 55.4M | 55.9M | 56.38M | 56.8M | 56.55M | 56.4M | 56.95M | 57.52M | 58.29M | 59.2M | 59.57M | 60.42M | 61.3M | 62.1M | 62.55M | 65.29M | 67.32M | 67.98M | 68.71M | 69.11M | 69.34M | 69.68M | 70.19M | 70.55M | 70.8M | 70.78M | 70.81M | 70.96M | 71.31M | 71.66M | - | 71.28M | 71.12M | 70.91M | - | 71.17M | 72.93M | 73.86M | - | 75.2M | 74.56M | 75.14M | - | 78.28M | 79.01M | 80.13M | - | 84.86M | 86.78M | 86.76M | - | 89.68M | 92.1M | 92.48M | - | 91.13M | 91.08M | 92.46M | - | 91.69M | 91.72M | 91.27M | - | 92.52M | 92.37M | 92.58M | - | 93.59M | 95.38M | 95.43M | - | 94.91M | 95.25M | 94.3M | - | 94.07M | 94.45M | 94.42M | - | 93.47M | 95.47M | 93.83M | - | 98.42M | 98.83M | 98.62M | - | 100.89M | 101.05M | 105M | - | 102.55M | 103.13M | 102.24M | - | 102.29M | 101.28M | 101.96M | - | 102.38M | 100.71M | 101.22M | - | 101.84M | 104.12M | 105.48M | - | 106M | 105.88M | 104.81M | - | 108.97M | 106.77M | 104.81M | - | 108.62M | 110.69M | 107.04M | - | 106.67M | 108.21M | 110.32M | - | 110.7M | 110.85M | 112.6M | - | 115.58M | 115.58M | 115.59M | - | 115.84M | 115.86M | 115.68M | - | 115.63M | 115.66M | 115.41M | - | 115.37M | 115.36M | 112.95M |
EPS (Basic) | $12.02 | $11.67 | $9.45 | $6.13 | $9.99 | $9.88 | $9.74 | $9.90 | $9.54 | $9.65 | $7.93 | $9.47 | $9.32 | $9.66 | $7.58 | $8.31 | $7.22 | $7.11 | $5.47 | $5.68 | $4.30 | $4.51 | $3.14 | $4.43 | $2.11 | $3.20 | $1.89 | $4.27 | $4.69 | $4.50 | $3.71 | $1.84 | $4.19 | $4.09 | $2.64 | $2.80 | $1.68 | $2.95 | $1.02 | $3.07 | $2.81 | $3 | $2.32 | $2.94 | $3.28 | $3.11 | $2.17 | $3.33 | $2.97 | $3.11 | $2.24 | $2.99 | $3.08 | $2.99 | $2.21 | $2.19 | $2.68 | $2.63 | - | $2.56 | $2.39 | $2.23 | - | $2.10 | $1.76 | $1.34 | - | $1.91 | $1.23 | $1.27 | - | $1.84 | $1.48 | $1.47 | - | $1.33 | $1.25 | $1.21 | - | $1.20 | $1.05 | $0.96 | - | $0.98 | $0.91 | $0.81 | - | $0.75 | $0.74 | $0.69 | - | $0.63 | $0.61 | $0.58 | - | $0.65 | $0.59 | $0.63 | - | $0.60 | $0.16 | $0.45 | - | $0.52 | $0.60 | $0.44 | - | $0.49 | $0.54 | $0.61 | - | $0.58 | $0.61 | $0.59 | - | $0.57 | $0.57 | $0.53 | - | $0.51 | $0.49 | $0.49 | - | $0.48 | $0.39 | $0.46 | - | $0.42 | $0.42 | $0.41 | - | $0.38 | $0.34 | $0.31 | - | $0.35 | $0.34 | $0.27 | - | $0.29 | $0.31 | $0.27 | - | $0.29 | $0.29 | $0.27 | - | $0.27 | $0.28 | $0.26 | - | $0.27 | $0.27 | $0.22 | - | $0.20 | $0.21 | $0.17 | - | $0.16 | $0.17 | $0.14 | - | $0.16 | $0.17 | $0.13 | - | $0.16 | $0.16 | $0.13 |
EPS (Diluted) | $12.01 | $11.65 | $9.44 | $6.12 | $9.97 | $9.86 | $9.71 | $9.87 | $9.51 | $9.62 | $7.89 | $9.43 | $9.28 | $9.61 | $7.54 | $8.27 | $7.19 | $7.07 | $5.44 | $5.65 | $4.27 | $4.48 | $3.12 | $4.41 | $2.10 | $3.19 | $1.88 | $4.25 | $4.67 | $4.48 | $3.68 | $1.82 | $4.16 | $4.07 | $2.63 | $2.79 | $1.67 | $2.93 | $1.01 | $3.05 | $2.79 | $2.98 | $2.30 | $2.92 | $3.25 | $3.07 | $2.14 | $3.30 | $2.94 | $3.07 | $2.20 | $2.95 | $3.03 | $2.94 | $2.17 | $2.15 | $2.63 | $2.57 | - | $2.51 | $2.34 | $2.18 | - | $2.06 | $1.73 | $1.31 | - | $1.88 | $1.21 | $1.25 | - | $1.79 | $1.43 | $1.43 | - | $1.29 | $1.21 | $1.17 | - | $1.16 | $1.02 | $0.93 | - | $0.97 | $0.89 | $0.79 | - | $0.74 | $0.72 | $0.69 | - | $0.62 | $0.60 | $0.57 | - | $0.64 | $0.57 | $0.61 | - | $0.59 | $0.15 | $0.45 | - | $0.51 | $0.59 | $0.44 | - | $0.49 | $0.53 | $0.60 | - | $0.57 | $0.60 | $0.58 | - | $0.56 | $0.57 | $0.52 | - | $0.51 | $0.48 | $0.49 | - | $0.48 | $0.39 | $0.46 | - | $0.42 | $0.42 | $0.41 | - | $0.38 | $0.34 | $0.31 | - | $0.35 | $0.34 | $0.27 | - | $0.29 | $0.31 | $0.27 | - | $0.29 | $0.29 | $0.27 | - | $0.27 | $0.28 | $0.26 | - | $0.27 | $0.27 | $0.22 | - | $0.20 | $0.21 | $0.17 | - | $0.16 | $0.17 | $0.14 | - | $0.16 | $0.17 | $0.13 | - | $0.16 | $0.16 | $0.13 |
EBIT | $818M | $796M | $640M | $512M | - | - | - | - | - | - | - | - | $669M | $686M | $548M | $612M | $539M | $540M | $423M | $444M | $341M | $364M | $280M | $385M | $212M | $163M | $185M | $342M | $387M | $370M | $297.69M | $193M | $347M | $332M | $229.27M | $273.79M | $229.66M | $289.39M | $163.09M | $311.21M | $299.79M | $311.31M | $248.79M | $333.35M | $352.87M | $349.28M | $263.81M | $385.01M | $341.18M | $354.48M | $257.42M | $347.6M | $350.72M | $345.09M | $259.19M | $255.47M | $313.64M | $305.57M | $228.73M | $303.04M | $265.81M | $263.04M | $212.13M | $251.8M | $215.02M | $183.02M | $165.86M | $235.62M | $153.94M | $160.69M | $185.59M | $231.46M | $184.84M | $185.82M | $167.16M | $174.33M | $166.58M | $162.59M | $147.8M | $151.31M | $144.54M | $134.42M | $147.75M | $135.88M | $126.19M | $108.68M | $124.22M | $107.44M | $106.89M | $100.75M | $108.19M | $94.32M | $92.78M | $91.41M | $106.8M | $100.19M | $94.26M | $89.96M | $104.89M | $95.38M | $93.69M | $83.69M | $95.86M | $91.58M | $72.9M | $74.78M | $53.2M | $80.3M | $87.48M | $96.2M | $113.4M | $96.2M | $100.8M | $97.5M | $107.3M | $95.8M | $98M | $92M | $93.3M | $85.9M | $82.4M | $83.9M | $86.6M | $84.1M | $67.3M | $78.2M | $70.1M | $73.2M | $71.2M | $70.3M | $69.6M | $67.2M | $59.4M | $56M | $59.9M | $61.9M | $60.7M | $45.9M | $55.3M | $50.5M | $53.3M | $45.1M | $54.5M | $50.6M | $52.2M | $46.4M | $53.2M | $46.6M | $48.9M | $393.6M | -$973.1M | $408.1M | $395.9M | $346.9M | -$825.8M | $351.1M | $345.3M | $286.8M | -$734.9M | $305.1M | $298.5M | $260.6M | -$712.1M | $286.6M | $294.5M | $261.9M | -$662.4M | $270.2M | $282.4M | $243.6M |
EBITDA | $884M | $858M | $704M | $577M | - | - | - | - | - | - | - | - | $721M | $736M | $606M | $664M | $594M | $592M | $471M | $489M | $390M | $407M | $325M | $427M | $262M | $208M | $243M | $400M | $443M | $427M | $363.09M | $257M | $411M | $396M | $298.99M | $339.93M | $295.61M | $351.64M | $234.55M | $375.11M | $356.99M | $367.6M | $312.55M | $390.61M | $407.4M | $401.69M | $324.38M | $438.97M | $389.2M | $400.25M | $311.87M | $392.95M | $392.59M | $384.04M | $304.9M | $295.37M | $350.4M | $342.25M | $267.68M | $341.12M | $299.28M | $295.67M | $252.3M | $288.91M | $251.08M | $218.9M | $209.25M | $223.26M | $189.78M | $193.32M | $228.64M | $268.06M | $217.44M | $216.81M | $205.47M | $207.25M | $197.42M | $192.48M | $181.96M | $180.94M | $169.67M | $161.66M | $180.9M | $162.56M | $152.62M | $130.87M | $144.82M | $132.72M | $130.96M | $126.21M | $129.73M | $115.23M | $114.69M | $117.95M | $129M | $121.25M | $119.13M | $104.81M | $130.6M | $119.4M | $166.09M | $114.59M | $126.4M | $115.32M | $73.07M | $103.64M | $77.3M | $104.8M | $111.68M | $120.4M | $127.8M | $117.6M | $124.8M | $119.3M | $126.4M | $114.8M | $118.4M | $111.9M | $110.3M | $101.3M | $100.1M | $103.6M | $102.7M | $101M | $86.3M | $97M | $150.6M | $87.1M | $88.6M | $87.8M | $83.1M | $83M | $80.1M | $65.5M | $82.8M | $66.3M | $73.5M | $53.8M | $61.3M | $56.8M | $60M | $52.2M | $59.1M | $57.5M | $60.2M | $53.6M | $59.4M | $53.7M | $56.7M | $393.6M | -$973.1M | $408.1M | $395.9M | $346.9M | -$825.8M | $351.1M | $345.3M | $286.8M | -$734.9M | $305.1M | $298.5M | $260.6M | -$712.1M | $286.6M | $294.5M | $261.9M | -$662.4M | $270.2M | $282.4M | $243.6M |