Incyte Corp.(INCY:US)
Market Cap$22.725B
Key Metrics
Price$113.07
Revenue (TTM)$5.82B
Holders Revenue (TTM)$0
Gross Profit (TTM)$5.39B
Earnings (TTM)$1.612B
EBITDA (TTM)$2.086B
Op. Margin (TTM)31.61%
Dividend Yield-
Holders Yield-
Cash on hand$3.982B
Total Assets$7.873B
Net Assets$6.344B
Total Debt$38.27M
Key Metrics
Price$113.07
Revenue (TTM)$5.82B
Holders Revenue (TTM)$0
Gross Profit (TTM)$5.39B
Earnings (TTM)$1.612B
EBITDA (TTM)$2.086B
Op. Margin (TTM)31.61%
Dividend Yield-
Holders Yield-
Cash on hand$3.982B
Total Assets$7.873B
Net Assets$6.344B
Total Debt$38.27M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.674B | $1.273B | $1.507B | $1.366B | $1.216B | $1.053B | $1.179B | $1.138B | $1.044B | $880.89M | $1.013B | $919.03M | $954.61M | $808.67M | $926.7M | $823.3M | $911.4M | $733.24M | $862.85M | $812.99M | $705.71M | $604.72M | $789.51M | $620.64M | $688.04M | $568.51M | $579.39M | $551.58M | $529.93M | $497.86M | $528.4M | $449.68M | $521.52M | $382.28M | $444.16M | $381.53M | $326.44M | $384.08M | $326.5M | $269.47M | $246.29M | $263.46M | $243.88M | $187.61M | $162.98M | $159.28M | $123.97M | $198.15M | $99.58M | $89.79M | $97.07M | $85.12M | $101.68M | $71.08M | $113.85M | $60.49M | $86.54M | $36.18M | $28.89M | $16.78M | $16.81M | $31.97M | $85.87M | $16.87M | $49.85M | $17.29M | $6.87M | $939K | $789K | $671K | $938K | $1.06M | $614K | $1.31M | $9.75M | $6.69M | $10.58M | $7.42M | $7.06M | $7.27M | $6.86M | $6.47M | $1.03M | $1.23M | $2.68M | $2.92M | -$1.05M | $2.33M | $4.01M | $5.48M | $10.3M | $13.25M | $11.04M | $12.51M | $21.15M | $22.39M | $29.06M | $29.01M | $54.77M | $57.32M | $56.05M | $51.12M | $55.42M | $51.98M | $46.02M | $40.75M | $46.1M | $35.42M | $37.9M | $37.63M | $36.6M | $34.7M | $33.1M | $30.4M | $26.7M | $23.2M | $21.4M | $17.9M | $14.2M | $12.9M | $8.4M | $5.6M | $4.9M | $2.9M | $2M | $1.5M | $100K | $100K | $100K | $100K | $0 | $100K |
Cost of Revenue | $105M | $104.5M | $121.1M | $99M | $78.8M | $73.2M | $88.5M | $86M | $76.6M | $61M | $69.8M | $60.1M | $68.3M | $56.8M | $59.2M | $54.6M | $50.6M | $42.6M | $43.9M | $39.9M | $38M | $29.2M | $36.3M | $34.3M | $33.4M | $27.3M | $32.17M | $30M | $29.4M | $22.59M | $26.34M | $24.8M | $24.86M | $18.11M | $22.38M | $22.04M | $20.26M | $14.82M | $19.62M | $20.21M | $12.37M | $6.01M | $9.7M | $8.04M | $6.25M | $2.97M | $2.43M | $221K | $187K | $168K | $167K | $155K | $157K | $150K | $99K | $31K | $16K | $11K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | $0 | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$12.6M | -$8.68M | -$9.63M | -$8.42M | -$8.11M | -$7M | -$5.9M | -$6.4M | -$5.4M | -$5.8M | -$4.3M | -$4M | -$3.7M | -$3.1M | -$2.7M | -$2.4M | -$2.2M | -$2.2M | -$2M | -$1.3M | -$1M | -$900K | -$600K | -$600K | -$400K | -$300K | -$200K | $1.4M | - | $1M | $900K |
Gross Profit | $1.569B | $1.168B | $1.386B | $1.267B | $1.137B | $979.7M | $1.09B | $1.052B | $967.16M | $819.89M | $943.54M | $858.93M | $886.31M | $751.87M | $867.5M | $768.7M | $860.8M | $690.64M | $818.95M | $773.09M | $667.71M | $575.52M | $753.21M | $586.34M | $654.64M | $541.21M | $547.22M | $521.58M | $500.53M | $475.27M | $502.06M | $424.89M | $496.66M | $364.18M | $421.78M | $359.5M | $306.18M | $369.26M | $306.88M | $249.26M | $233.92M | $257.46M | $234.18M | $179.57M | $156.73M | $156.3M | $121.55M | $197.93M | $99.4M | $89.62M | $96.91M | $84.97M | $101.52M | $70.93M | $113.75M | $60.46M | $86.53M | $36.17M | $28.89M | $16.78M | $16.81M | $31.97M | $85.87M | $16.87M | $49.85M | $17.29M | $6.87M | $939K | $789K | $671K | - | $1.06M | - | $1.31M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $63.73M | $64.1M | $61.62M | $54.43M | $48.87M | $53.1M | $41.32M | $44.3M | $43.03M | $42.4M | $39M | $37.1M | $34.1M | $29.8M | $25.9M | $23.8M | $20.1M | $16.4M | $14.9M | $9.7M | $6.6M | $5.8M | $3.5M | $2.6M | $1.9M | $400K | $300K | -$1.3M | - | -$1M | -$800K |
| $868.65M | $844M | $1.002B | $835.68M | $825.92M | $762.98M | $792.83M | $882.37M | $1.424B | $728.54M | $741.3M | $644.66M | $684.1M | $720.88M | $773.08M | $652.28M | $603.04M | $567.72M | $706.57M | $534.79M | $522.25M | $471.18M | $585.37M | $573.9M | $417.85M | $1.199B | $449.04M | $383.94M | $395.26M | $394.53M | $412.6M | $389.05M | $406.12M | $424.6M | $544.77M | $360.82M | $291.85M | $495.15M | $257.67M | $218.96M | $187.06M | $221.42M | $169.1M | $179.67M | $164.12M | $163.24M | $147.17M | $127.98M | $125.58M | $112.56M | $113.05M | $98.15M | $84.2M | $75.02M | $83.49M | $70.6M | $71.31M | $70.36M | $73.03M | $58.89M | $57.93M | $47.8M | $43.56M | $38.93M | $36.22M | $37.12M | $48.09M | $32.5M | $33.53M | $34.92M | $42.94M | $40.85M | $41.32M | $37.43M | $37.06M | $28.63M | $26.84M | $27.6M | $29.72M | $23.01M | $26.04M | $28.63M | $27.62M | $30.37M | $29.74M | $20.57M | $33.04M | $22.41M | $64.62M | $38.69M | $32.88M | $37.17M | $37.56M | $38.67M | $39.92M | $59.86M | $51.84M | $47.91M | $69.15M | $68.55M | $73.75M | $59.92M | $72.47M | $67.73M | $60.41M | $56.16M | $52.9M | $45.9M | $45.6M | $39.6M | $35.8M | $31.7M | $28.8M | $26.3M | $23.3M | $22.3M | $20.7M | $17.3M | $14.4M | $13.6M | $10.6M | $8.4M | $7.4M | $6M | $5.1M | $3.7M | $4.4M | $3.2M | $900K | $2.1M | $200K | $300K | |
| Research and Development | $516.95M | $515.9M | $611.37M | $506.58M | $494.92M | $437.28M | $466.03M | $573.17M | $1.138B | $429.26M | $444.49M | $375.71M | $400.75M | $406.64M | $501.36M | $384.01M | $347.2M | $353.37M | $472.83M | $334.95M | $343.51M | $306.9M | $405.95M | $438.11M | $286.6M | $1.085B | $312.87M | $281.34M | $289.36M | $270.55M | $304.24M | $292.53M | $298.09M | $303.1M | $446.94M | $269.56M | $201.79M | $407.92M | $161.59M | $143.18M | $120.27M | $156.82M | $116.63M | $132.07M | $112.45M | $118.37M | $98.72M | $88.54M | $84.68M | $75.59M | $75.02M | $71.7M | $60.95M | $52.76M | $59.76M | $50.08M | $51.59M | $48.96M | $51.88M | $44.6M | $46.05M | $36.28M | $32.77M | $30.61M | $28.88M | $31.44M | $34.28M | $26.54M | $29.04M | $29.59M | $38.33M | $36.95M | $38.13M | $32.96M | $32.64M | $25.04M | $23.3M | $23.91M | $23.56M | $19.56M | $19.72M | $24.76M | $23.94M | $27.36M | $26.56M | $17.76M | $17.89M | $17.65M | $24.45M | $25.11M | $27.57M | $28.62M | $29.87M | $30.19M | $33.61M | $47.41M | $37.72M | $33.74M | $51.56M | $50.66M | $55.16M | $55.96M | $53.94M | $51.88M | $45.41M | $41.33M | $42.6M | $36.9M | $36.1M | $31.2M | $27.6M | $24.8M | $23.1M | $21.7M | $19.9M | $18.5M | $17.4M | $14.7M | $11.9M | $11.9M | $9.3M | $7.4M | $6.1M | $5M | $4.4M | $3.2M | - | - | - | - | - | - |
| Selling, General, and Administrative | $351.7M | $328.1M | $390.4M | $329.1M | $331M | $325.7M | $326.8M | $309.2M | $285.8M | $300.3M | $293.9M | $267.9M | $283.9M | $315.6M | $272.8M | $266.5M | $253.3M | $209.6M | $226.2M | $190.7M | $168.9M | $153.8M | $167M | $120.8M | $118M | $111.1M | $136.18M | $102.6M | $105.9M | $123.98M | $108.36M | $96.52M | $108.03M | $121.5M | $97.83M | $91.27M | $90.07M | $87.23M | $96.09M | $75.78M | $66.79M | $64.6M | $52.47M | $47.6M | $51.68M | $44.87M | $48.45M | $39.45M | $40.9M | $36.97M | $38.03M | $26.45M | $23.25M | $22.26M | $23.73M | $20.52M | $19.72M | $21.4M | $21.15M | $14.28M | $11.86M | $10.83M | $10.77M | $8.46M | $7.49M | $5.79M | $13.83M | $4.84M | $4.09M | $4.82M | $4.61M | $4.01M | $4.1M | $4.35M | $4.42M | $3.59M | $3.54M | $3.69M | $6.16M | $3.45M | $3.42M | $3.88M | $3.68M | $3.01M | $2.73M | $2.8M | $15.15M | $4.77M | $5.63M | $13.58M | $5.31M | $8.55M | $7.69M | $8.48M | $6.31M | $12.45M | $12.75M | $14.17M | $17.59M | $17.89M | $18.59M | $16.56M | $18.53M | $15.85M | $15M | $14.82M | $10.3M | $9M | $9.5M | $8.4M | $8.2M | $6.9M | $5.7M | $4.6M | $3.4M | $3.8M | $3.3M | $2.6M | $2.5M | $1.7M | $1.3M | $1M | $1.3M | $1M | $700K | $500K | $4.4M | $3.2M | $900K | $2.1M | $200K | $300K |
| Other Operating Expenses | - | - | - | - | - | - | $0 | - | - | -$1.03M | $2.9M | $1.05M | -$549K | -$1.36M | -$1.08M | $1.77M | $2.54M | $4.74M | $7.54M | $9.15M | $9.84M | $10.48M | $12.43M | $14.99M | $13.25M | $2.13M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | $20K | $691K | $20K | -$139K | -$145K | -$115K | -$29K | $1.13M | $406K | $509K | - | -$100K | -$918K | $123K | - | - | - | - | - | - | $2.89M | - | - | - | $446K | - | - | - | $34.54M | - | - | - | - | - | - | $1K | $1.37M | - | - | - | - | -$12.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $700.39M | $324.17M | $383.96M | $431.3M | $310.81M | $216.72M | $297.36M | $169.5M | -$457.02M | $91.35M | $202.24M | $214.26M | $202.21M | $30.99M | $94.42M | $116.43M | $257.76M | $122.92M | $112.38M | $238.29M | $145.46M | $104.34M | $167.84M | $12.45M | $236.79M | -$657.31M | $98.18M | $137.65M | $105.27M | $80.74M | $89.46M | $35.84M | $90.54M | -$60.43M | -$122.99M | -$1.32M | $14.33M | -$125.89M | $49.21M | $30.3M | $46.86M | $36.04M | $65.08M | -$101K | -$7.39M | -$6.94M | -$25.62M | $69.94M | -$26.19M | -$22.94M | -$16.14M | -$13.18M | $17.32M | -$4.1M | $30.25M | -$10.14M | $15.22M | -$34.19M | -$44.14M | -$42.1M | -$41.11M | -$15.83M | $42.31M | -$22.06M | $13.62M | -$19.83M | -$41.22M | -$31.56M | -$32.74M | -$34.25M | -$41.77M | -$39.79M | -$40.7M | -$36.13M | -$26.9M | -$21.94M | -$16.26M | -$20.18M | -$22.66M | -$15.74M | -$19.18M | -$22.17M | -$26.59M | -$29.14M | -$27.06M | -$17.65M | -$34.09M | -$20.08M | -$60.62M | -$33.21M | -$38.45M | -$23.92M | -$26.53M | -$26.16M | -$18.77M | -$37.46M | -$22.78M | -$18.9M | -$14.38M | -$11.23M | -$17.7M | -$8.8M | -$17.05M | -$15.75M | -$14.39M | -$15.4M | -$6.8M | -$10.49M | -$7.7M | -$1.97M | $800K | $3M | $4.3M | $4.1M | $3.4M | $900K | $700K | $600K | -$200K | -$700K | -$2.2M | -$2.8M | -$2.5M | -$3.1M | -$3.1M | -$2.2M | -$4.3M | -$3.1M | -$2.4M | -$2.2M | -$1.3M | -$1.2M |
| $51.12M | $19.44M | $6.07M | $50.99M | $247.19M | $17.45M | $16.26M | -$12.97M | $67.26M | $144.72M | $68.63M | $19.52M | $75.45M | $20.89M | -$13.83M | $32.11M | -$28.37M | -$52.39M | $7.61M | -$28.85M | $26.17M | -$35M | $278K | -$15.94M | $70.44M | -$46.7M | $27.87M | $10.42M | $3.45M | $23.36M | -$18.72M | -$4.86M | -$36.53M | $20.07M | -$25.31M | $50.23M | -$19.59M | -$70.89M | -$39.77M | $8M | -$11.65M | -$11.59M | -$9.39M | -$39.47M | $16.82M | -$11.06M | -$11.58M | -$10.58M | -$10.62M | -$10.97M | -$26.59M | -$8.81M | -$19.82M | -$11.53M | -$11.39M | -$11.55M | -$11.12M | -$11.24M | -$10.94M | -$10.97M | -$10.76M | -$10.69M | -$9.33M | -$10.3M | -$10.11M | -$15.57M | -$47.27M | -$11.79M | -$7.3M | -$5.79M | -$668K | -$4.9M | $918K | -$4.16M | -$125K | $566K | $73K | -$107K | $7.94M | -$13K | -$2.94M | -$201K | -$17K | $84K | $14K | -$469K | $16K | -$442K | -$34.61M | -$177K | -$15.56M | -$5.34M | -$182K | -$28.16M | -$39.11M | $155K | -$47K | $140K | -$129.98M | -$6.83M | $1.84M | -$627K | $0 | - | - | -$1.28M | -$1.2M | -$1.9M | $300K | $100K | $900K | -$9.2M | $1.8M | - | $1.5M | $1.3M | $600K | $500K | $700K | -$2.6M | $600K | $700K | $400K | $200K | $300K | $300K | $500K | $100K | - | - | - | - | |
| Non-Operating Interest Income | $38.12M | $33.69M | $30.75M | $26.78M | $25.14M | $22.93M | $10M | $24.2M | $49.77M | $44.74M | $50.44M | $46.37M | $42.67M | $32.87M | - | $11.51M | $522K | $1.26M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $6.62M | $5.56M | $4.13M | $1.2M | $594K | $1.19M | $1.14M | $1.49M | $1.29M | $3.03M | $1.14M | $1.63M | $940K | $885K | $790K | $735K | $495K | $385K | $245K | $199K | $371K | $27K | $315K | $52K | $213K | $45K | $132K | $72K | $1.31M | $212K | $142K | $195K | - | $105K | - | $548K | - | $1.25M | - | $2.14M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $582K | $569K | $582K | $592K | $594K | $660K | $419K | $774K | $657K | $430K | $804K | $623K | $655K | $469K | $667K | $641K | $678K | $680K | $752K | $439K | $358K | $359K | $428K | $544K | $600K | $602K | $607K | $597K | $316K | $335K | $355K | $405K | $398K | $385K | $373K | $204K | $384K | $5.94M | $9.47M | $9.48M | $9.66M | $10.13M | $10.21M | $11.21M | $11.49M | $12.69M | $12.52M | $11.46M | $11.41M | $11.44M | $8.93M | $7.7M | $10.29M | $11.73M | $11.77M | $11.57M | $11.43M | $11.29M | $11.15M | $11.02M | $10.89M | $10.76M | $10.64M | $10.52M | $10.39M | $11.78M | $12.61M | $6.53M | $6.38M | $6.34M | - | $6.25M | - | $6.17M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $13.58M | -$13.68M | -$24.11M | $24.81M | $222.65M | -$4.82M | $6.67M | -$36.39M | $18.15M | $100.4M | $19M | -$26.23M | $33.44M | -$11.51M | -$13.16M | $21.23M | -$28.21M | -$52.97M | $8.37M | -$28.41M | $26.52M | -$34.64M | $706K | -$15.4M | $71.04M | -$46.1M | $28.48M | $11.02M | $3.77M | $23.69M | -$18.37M | -$4.46M | -$36.14M | $20.46M | -$31.55M | $44.88M | -$23.33M | -$66.15M | -$30.9M | $16.29M | -$3.13M | -$2.95M | -$466K | -$31.29M | $27.17M | - | $0 | - | - | -$265K | -$18.16M | -$1.49M | -$9.77M | - | - | - | - | - | - | - | - | - | $0 | - | $142K | -$3.99M | -$34.66M | -$5.37M | -$915K | - | -$668K | $100K | $918K | -$123K | -$125K | $566K | $73K | -$107K | $7.94M | -$13K | -$2.94M | -$201K | -$17K | $84K | $14K | -$469K | $16K | -$442K | -$34.61M | -$177K | -$15.56M | -$5.34M | -$182K | -$28.16M | -$39.11M | $155K | -$47K | $140K | -$129.98M | -$6.83M | $1.84M | -$627K | $0 | - | - | -$1.28M | -$1.2M | -$1.9M | $300K | $100K | $900K | -$9.2M | $1.8M | - | $1.5M | $1.3M | $600K | $500K | $700K | -$2.6M | $600K | $700K | $400K | $200K | $300K | $300K | $500K | $100K | - | - | - | - |
Income Before Tax | $751.51M | $343.6M | $389.94M | $482.31M | $558.01M | $234.19M | $313.72M | $156.52M | -$389.78M | $236.16M | $270.96M | $233.8M | $277.6M | $51.86M | $80.62M | $148.59M | $229.38M | $70.54M | $120.02M | $209.47M | $171.63M | $69.32M | $168.1M | -$3.51M | $307.26M | -$704.08M | $126M | $148.02M | $108.67M | $104.1M | $70.72M | $30.98M | $54.01M | -$40.35M | -$148.28M | $43.35M | -$9.38M | -$197.98M | $9.45M | $38.3M | $35.21M | $24.45M | $55.69M | -$39.57M | $9.43M | -$17.99M | -$37.2M | $59.37M | -$36.8M | -$33.91M | -$42.73M | -$21.99M | -$2.5M | -$15.63M | $18.86M | -$21.68M | $4.1M | -$45.43M | - | -$53.08M | -$51.87M | -$26.51M | - | -$32.36M | $3.38M | -$35.4M | - | -$43.36M | -$40.04M | -$40.04M | - | - | - | -$40.16M | - | - | - | -$22.15M | -$20.5M | -$15.84M | -$20.52M | -$17.31M | -$28.11M | -$30.21M | -$25.31M | -$20.28M | -$36.15M | -$25.98M | -$63.17M | -$37.32M | -$40.98M | -$42.82M | -$26.66M | -$55.52M | -$67.28M | -$38.11M | -$17.24M | -$13.14M | -$144.98M | -$17.6M | -$9.67M | -$14.72M | - | - | - | - | - | - | - | - | $1.8M | -$6.1M | $6M | $4.2M | $4.6M | $2.3M | $1.4M | $1.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $165.91M | $40.27M | $90.66M | $58.14M | $153.01M | $75.99M | $112.51M | $50.07M | $54.82M | $66.61M | $69.88M | $62.53M | $74.06M | $30.15M | $52.15M | $35.81M | $67.95M | $32.54M | -$443.83M | $27.73M | $22.18M | $15.79M | $18.25M | $11.7M | $16.97M | $16.57M | $15M | $19.75M | $3.35M | $1.79M | $1.65M | $1.8M | $1.61M | $786K | $1.35M | $7.3M | $3.1M | -$10.9M | $572K | $1.43M | $785K | $400K | $512K | $9K | $136K | $367K | -$257K | $72K | $70K | $49K | $137K | $49K | $71K | $43K | $81K | $26K | $67K | $0 | - | $0 | $0 | $0 | - | -$658K | $331K | $327K | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | -$396K | - | -$156K | - | $226K | - | $74K | $108K | -$214K | $190K | $241K | $260K | $217K | $300K | $300K | $303K | $225K | $225K | $225K | $255K | - | - | - | - | - | - | - | - | $300K | $700K | $800K | $600K | $200K | $200K | $100K | $100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $585.61M | $303.33M | $299.28M | $424.17M | $405M | $158.2M | $201.21M | $106.46M | -$444.6M | $169.55M | $201.08M | $171.27M | $203.55M | $21.7M | $28.46M | $112.78M | $161.43M | $37.99M | $563.85M | $181.74M | $149.46M | $53.54M | $149.85M | -$15.2M | $290.3M | -$720.64M | $111.01M | $128.27M | $105.32M | $102.31M | $69.06M | $29.18M | $52.39M | -$41.14M | -$149.63M | $36.05M | -$12.48M | -$187.08M | $8.87M | $36.88M | $34.43M | $24.05M | $55.18M | -$39.58M | $9.29M | -$18.36M | -$36.94M | $59.29M | -$36.87M | -$33.96M | -$42.87M | -$22.04M | -$2.57M | -$15.67M | $18.78M | -$21.71M | $4.04M | -$45.43M | -$55.08M | -$53.08M | -$51.87M | -$26.51M | $32.54M | -$31.7M | $3.04M | -$35.73M | -$88.44M | -$43.36M | -$40.04M | -$40.04M | -$48.41M | -$44.79M | -$45.56M | -$40.16M | -$21.8M | -$24.49M | -$18.44M | -$22.15M | -$20.5M | -$15.84M | -$20.52M | -$17.31M | -$27.56M | -$30.21M | -$25.15M | -$20.13M | -$37.53M | -$25.98M | -$63.6M | -$37.72M | -$40.77M | -$43.01M | -$26.9M | -$55.78M | -$67.49M | -$38.41M | -$17.54M | -$13.44M | -$145.21M | -$17.83M | -$9.89M | -$10.31M | -$7.37M | -$7.6M | -$6.59M | -$8.18M | -$6.4M | -$11.1M | -$7.4M | -$1.9M | $1.5M | -$6.8M | $5.2M | $3.6M | $4.4M | $2.1M | $1.3M | $1M | $200K | -$3.4M | -$1.6M | -$2M | -$2.2M | -$3M | -$2.9M | -$2M | -$3.8M | -$3.1M | -$2.5M | -$2.1M | -$1.4M | -$1.4M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $585.61M | $303.33M | $299.28M | $424.17M | $405M | $158.2M | $201.21M | $106.46M | -$444.6M | $169.55M | $201.08M | $171.27M | $203.55M | $21.7M | $28.46M | $112.78M | $161.43M | $37.99M | $563.85M | $181.74M | $149.46M | $53.54M | $149.85M | -$15.2M | $290.3M | -$720.64M | $111.01M | $128.27M | $105.32M | $102.31M | $69.06M | $29.18M | $52.39M | -$41.14M | -$149.63M | $36.05M | -$12.48M | -$187.08M | $8.87M | $36.88M | $34.43M | $24.05M | $55.18M | -$39.58M | $9.29M | -$18.36M | -$36.94M | $59.29M | -$36.87M | -$33.96M | -$42.87M | -$22.04M | -$2.57M | -$15.67M | $18.78M | -$21.71M | $4.04M | -$45.43M | -$55.08M | -$53.08M | -$51.87M | -$26.51M | $32.54M | -$31.7M | $3.04M | -$35.73M | -$88.44M | -$43.36M | -$40.04M | -$40.04M | -$48.41M | -$44.79M | -$45.56M | -$40.16M | -$21.8M | -$24.49M | -$18.44M | -$22.15M | -$20.5M | -$15.84M | -$20.52M | -$17.31M | -$27.56M | -$30.21M | -$25.15M | -$20.13M | -$37.53M | -$25.98M | -$63.6M | -$37.72M | -$40.77M | -$43.01M | -$26.9M | -$55.78M | -$67.49M | -$38.41M | -$17.54M | -$13.44M | -$145.21M | -$17.83M | -$9.89M | -$10.31M | -$7.37M | -$7.6M | -$6.59M | -$8.18M | -$6.4M | -$11.1M | -$7.4M | -$1.9M | $1.5M | -$6.8M | $5.2M | $3.6M | $4.4M | $2.1M | $1.3M | $1M | $200K | -$3.4M | -$1.6M | -$2M | -$2.2M | -$3M | -$2.9M | -$2M | -$3.8M | -$3.1M | -$2.5M | -$2.1M | -$1.4M | -$1.4M |
Shares Outstanding (Basic) | 200.38M | 199.34M | 197.44M | 195.67M | 194M | 193.71M | 193.15M | 192.63M | 218.18M | 224.48M | 224.23M | 224.08M | 223.25M | 222.96M | 222.62M | 222.42M | 221.66M | 221.33M | 220.98M | 220.85M | 220.08M | 219.8M | 219.24M | 218.78M | 217.55M | 216.72M | 215.77M | 215.2M | 214.62M | 214.07M | 213.01M | 212.63M | 212.21M | 211.68M | 211.13M | 206.8M | 205.14M | 195.26M | 188.6M | 188.03M | 187.68M | 187.18M | 186.27M | 181.39M | 178.68M | 172.07M | 169.92M | 168.59M | 167.91M | 165.36M | 161.91M | 155.07M | 142.28M | 134.35M | 131.71M | 130.85M | 129.22M | 127.2M | - | 126.26M | 125.33M | 123.47M | - | 122.19M | 121.63M | 119.73M | - | 98.03M | 97.64M | 97.34M | - | 92.39M | 84.87M | 84.6M | - | 84.21M | 84.14M | 83.99M | - | 83.85M | 83.79M | 83.63M | - | 83.41M | 83.3M | 83.05M | - | 73.32M | 72.93M | 72.64M | - | 72.19M | 71.9M | 68.99M | - | 67.74M | 67.44M | 66.86M | - | 66.37M | 66.08M | 65.75M | - | 64.06M | 63.8M | 60.61M | - | 55.5M | 56.92M | 47.5M | - | 52.31M | 52M | 51.43M | - | 52.5M | 43.33M | 33.33M | - | 37.78M | 40M | 40M | - | 30M | 32.22M | 28.57M | - | 25.56M | 25M | 23.33M | - | 25.58M |
Shares Outstanding (Diluted) | 208.22M | 206.83M | 204.77M | 201.43M | 198.74M | 198.2M | 197.42M | 195.84M | 218.18M | 227.22M | 226.13M | 226.17M | 225.65M | 225.59M | 224.84M | 224.18M | 223.66M | 222.95M | 221.99M | 222.25M | 222.25M | 221.88M | 221.23M | 218.78M | 220.43M | 216.72M | 218.54M | 217.79M | 217.48M | 217.06M | 216.04M | 215.96M | 215.1M | 211.68M | 211.13M | 212.61M | 205.14M | 195.26M | 195.19M | 194.27M | 193.02M | 192.63M | 193.37M | 181.39M | 186.49M | 172.07M | 169.92M | 189.05M | 167.91M | 165.36M | 161.91M | 155.07M | 142.28M | 134.35M | 139.12M | 130.85M | 137.97M | 127.2M | - | 126.26M | 125.33M | 123.47M | - | 122.19M | 128.29M | 119.73M | - | 98.03M | 97.64M | 97.34M | - | 92.39M | 84.87M | 84.6M | - | 84.21M | 84.14M | 83.99M | - | 83.85M | 83.79M | 83.63M | - | 83.41M | 83.3M | 83.05M | - | 73.32M | 72.93M | 72.64M | - | 72.19M | 71.9M | 68.99M | - | 67.74M | 67.44M | 66.86M | - | 66.37M | 66.08M | 65.75M | - | 64.06M | 63.8M | 60.61M | - | 55.5M | 56.92M | 47.5M | - | 52.31M | 57.78M | 60M | - | 52.5M | 43.33M | 33.33M | - | 37.78M | 40M | 40M | - | 30M | 32.22M | 28.57M | - | 25.56M | 25M | 23.33M | - | 25.58M |
EPS (Basic) | $2.92 | $1.52 | $1.52 | $2.17 | $2.09 | $0.82 | $1.04 | $0.55 | -$2.04 | $0.76 | $0.90 | $0.76 | $0.91 | $0.10 | $0.13 | $0.51 | $0.73 | $0.17 | $2.55 | $0.82 | $0.68 | $0.24 | $0.68 | -$0.07 | $1.33 | -$3.33 | $0.51 | $0.60 | $0.49 | $0.48 | $0.32 | $0.14 | $0.25 | -$0.19 | -$0.71 | $0.17 | -$0.06 | -$0.96 | $0.05 | $0.20 | $0.18 | $0.13 | $0.30 | -$0.22 | $0.05 | -$0.11 | -$0.22 | $0.35 | -$0.22 | -$0.21 | -$0.26 | -$0.14 | -$0.02 | -$0.12 | $0.14 | -$0.17 | $0.03 | -$0.36 | - | -$0.42 | -$0.41 | -$0.21 | - | -$0.26 | $0.03 | -$0.30 | - | -$0.44 | -$0.41 | -$0.41 | - | -$0.48 | -$0.54 | -$0.47 | - | -$0.29 | -$0.22 | -$0.26 | - | -$0.19 | -$0.24 | -$0.21 | - | -$0.36 | -$0.30 | -$0.24 | - | -$0.35 | -$0.87 | -$0.52 | - | -$0.60 | -$0.37 | -$0.81 | - | -$0.57 | -$0.26 | -$0.20 | - | -$0.27 | -$0.15 | -$0.16 | - | -$0.12 | -$0.11 | -$0.14 | - | -$0.20 | -$0.13 | -$0.04 | - | -$0.13 | $0.10 | $0.07 | - | $0.04 | $0.03 | $0.03 | - | -$0.09 | -$0.04 | -$0.05 | - | -$0.10 | -$0.09 | -$0.07 | - | $0.11 | -$0.10 | -$0.09 | - | -$0.68 |
EPS (Diluted) | $2.81 | $1.47 | $1.46 | $2.11 | $2.04 | $0.80 | $1.02 | $0.54 | -$2.04 | $0.75 | $0.89 | $0.76 | $0.90 | $0.10 | $0.13 | $0.50 | $0.72 | $0.17 | $2.54 | $0.82 | $0.67 | $0.24 | $0.68 | -$0.07 | $1.32 | -$3.33 | $0.51 | $0.59 | $0.48 | $0.47 | $0.32 | $0.14 | $0.24 | -$0.19 | -$0.71 | $0.17 | -$0.06 | -$0.96 | $0.05 | $0.19 | $0.18 | $0.12 | $0.29 | -$0.22 | $0.05 | -$0.11 | -$0.22 | $0.33 | -$0.22 | -$0.21 | -$0.26 | -$0.14 | -$0.02 | -$0.12 | $0.14 | -$0.17 | $0.03 | -$0.36 | - | -$0.42 | -$0.41 | -$0.21 | - | -$0.26 | $0.02 | -$0.30 | - | -$0.44 | -$0.41 | -$0.41 | - | -$0.48 | -$0.54 | -$0.47 | - | -$0.29 | -$0.22 | -$0.26 | - | -$0.19 | -$0.24 | -$0.21 | - | -$0.36 | -$0.30 | -$0.24 | - | -$0.35 | -$0.87 | -$0.52 | - | -$0.60 | -$0.37 | -$0.81 | - | -$0.57 | -$0.26 | -$0.20 | - | -$0.27 | -$0.15 | -$0.16 | - | -$0.12 | -$0.11 | -$0.14 | - | -$0.20 | -$0.13 | -$0.04 | - | -$0.13 | $0.09 | $0.06 | - | $0.04 | $0.03 | $0.03 | - | -$0.09 | -$0.04 | -$0.05 | - | -$0.10 | -$0.09 | -$0.07 | - | $0.11 | -$0.10 | -$0.09 | - | -$0.68 |
EBIT | $752.1M | $344.17M | $390.52M | $482.9M | $558.61M | $234.85M | $314.14M | $157.3M | -$389.12M | $236.59M | $271.76M | $234.42M | $278.26M | $52.33M | $81.28M | $149.23M | $230.06M | $71.22M | $120.77M | $209.91M | $171.99M | $69.68M | $168.53M | -$2.96M | $307.86M | -$703.47M | $126.61M | $148.62M | $108.99M | $104.43M | $71.07M | $31.38M | $54.41M | -$39.97M | -$147.9M | $43.56M | -$9M | -$192.04M | $18.92M | $47.78M | $44.87M | $34.58M | $65.9M | -$28.36M | $20.92M | -$5.31M | -$24.68M | $70.83M | -$25.4M | -$22.47M | -$33.8M | -$14.29M | $7.79M | -$3.9M | $30.63M | -$10.11M | $15.53M | -$34.14M | -$44.39M | -$42.06M | -$40.98M | -$15.75M | $45.75M | -$21.84M | $13.77M | -$23.62M | -$41.22M | -$36.83M | -$33.65M | -$33.7M | -$41.77M | -$39.79M | -$40.7M | -$36.13M | -$26.9M | -$21.94M | -$16.26M | -$20.18M | -$22.66M | -$15.74M | -$19.18M | -$22.17M | -$26.59M | -$29.14M | -$27.06M | -$17.65M | -$34.09M | -$20.08M | -$60.62M | -$33.21M | -$38.45M | -$23.92M | -$26.53M | -$26.16M | -$18.77M | -$37.46M | -$22.78M | -$18.9M | -$14.38M | -$11.23M | -$17.7M | -$8.8M | -$17.05M | -$15.75M | -$14.39M | -$15.4M | -$6.8M | -$10.49M | -$7.7M | -$1.97M | $800K | $3M | $4.3M | $4.1M | $3.4M | $900K | $700K | $600K | -$200K | -$700K | -$2.2M | -$2.8M | -$2.5M | -$3.1M | -$3.1M | -$2.2M | -$4.3M | -$3.1M | -$2.4M | -$2.2M | -$1.3M | -$1.2M |
EBITDA | $771.27M | $384.43M | $444.28M | $486.16M | $366.19M | $270.13M | $343.01M | $216.21M | -$385.22M | $158.13M | $274.53M | $282.04M | $265.12M | $83.05M | $139.3M | $144.69M | $274.77M | $140.62M | $132.98M | $254.96M | $164.32M | $116.75M | $185.8M | $30.3M | $254.24M | -$635.62M | $127.32M | $163.42M | $133.66M | $104.01M | $114.95M | $59.87M | $109.85M | -$42.54M | -$103.5M | $16.11M | $30.75M | -$109.72M | $67.38M | $48.44M | $60.85M | $48.59M | $76.97M | $14.1M | $5.02M | $6.53M | -$12.46M | $80.7M | -$15.7M | -$12.58M | -$6.79M | -$8.23M | $25.62M | $3.84M | $38.39M | -$2.54M | $22.94M | -$26.9M | -$37.35M | -$35.19M | -$34.34M | -$9.32M | $52.58M | -$16.47M | $19.65M | -$13.24M | $710K | -$27.19M | -$30.1M | -$31.19M | -$37.84M | -$36.54M | -$38.35M | -$32.84M | -$23.53M | -$19.25M | -$13.07M | -$16.87M | -$27.33M | -$14.43M | -$15.02M | -$20.36M | -$24.9M | -$25.27M | -$26.37M | -$15.33M | -$31.18M | -$15.62M | -$22.51M | -$29.97M | -$18.64M | -$14.07M | -$21.86M | $6.46M | $26.68M | -$32.01M | -$18.31M | -$12.21M | $124.42M | $9.25M | -$6.95M | $4.44M | -$8.37M | -$6.11M | -$5.98M | -$6M | $1.4M | -$2.69M | -$1.6M | $3.33M | $5.7M | $16.5M | $6.5M | $7.8M | $5M | $2.3M | $2.5M | $2.3M | $1.3M | $3.9M | -$1.5M | -$2.5M | -$2M | -$2.6M | -$2.8M | -$2.1M | -$4.5M | -$3M | -$2.2M | -$2M | -$1.2M | -$1.1M |