Key Metrics
$55.89
$25.881B
$441.07M
$2.807B
$247.29M
$1.609B
-1.77%
-
5.57%
$122.83M
$26.368B
$5.889B
$18.545B
Financials
| Name | Feb 28, 2026 | Nov 30, 2025 | Aug 31, 2025 | May 31, 2025 | Feb 28, 2025 | Nov 30, 2024 | Aug 31, 2024 | May 31, 2024 | Feb 29, 2024 | Nov 30, 2023 | Aug 31, 2023 | May 31, 2023 | Feb 28, 2023 | Nov 30, 2022 | Aug 31, 2022 | May 31, 2022 | Feb 28, 2022 | Nov 30, 2021 | Aug 31, 2021 | May 31, 2021 | Feb 28, 2021 | Nov 30, 2020 | Aug 31, 2020 | May 31, 2020 | Feb 29, 2020 | Nov 30, 2019 | Aug 31, 2019 | May 31, 2019 | Feb 28, 2019 | Nov 30, 2018 | Aug 31, 2018 | May 31, 2018 | Feb 28, 2018 | Nov 30, 2017 | Aug 31, 2017 | May 31, 2017 | Feb 28, 2017 | Nov 30, 2016 | Aug 31, 2016 | May 31, 2016 | Feb 29, 2016 | Nov 30, 2015 | Aug 31, 2015 | May 31, 2015 | Feb 28, 2015 | Nov 30, 2014 | Aug 31, 2014 | May 31, 2014 | Feb 28, 2014 | Nov 30, 2013 | Aug 31, 2013 | May 31, 2013 | Feb 28, 2013 | Nov 30, 2012 | Aug 31, 2012 | May 31, 2012 | Feb 29, 2012 | Nov 30, 2011 | Aug 31, 2011 | May 31, 2011 | Feb 28, 2011 | Nov 30, 2010 | Aug 31, 2010 | May 31, 2010 | Feb 28, 2010 | Nov 30, 2009 | Aug 31, 2009 | May 31, 2009 | Feb 28, 2009 | Nov 30, 2008 | Aug 31, 2008 | May 31, 2008 | Feb 29, 2008 | Nov 30, 2007 | Aug 31, 2007 | May 31, 2007 | Feb 28, 2007 | Nov 30, 2006 | Aug 31, 2006 | May 31, 2006 | Feb 28, 2006 | Nov 30, 2005 | Aug 31, 2005 | May 31, 2005 | Feb 28, 2005 | Nov 30, 2004 | Aug 31, 2004 | May 31, 2004 | Feb 29, 2004 | Nov 30, 2003 | Aug 31, 2003 | May 31, 2003 | Feb 28, 2003 | Nov 30, 2002 | Aug 31, 2002 | May 31, 2002 | Feb 28, 2002 | Nov 30, 2001 | Aug 31, 2001 | May 31, 2001 | Feb 28, 2001 | Nov 30, 2000 | Aug 31, 2000 | May 31, 2000 | Feb 29, 2000 | Nov 30, 1999 | Aug 31, 1999 | May 31, 1999 | Feb 28, 1999 | Nov 30, 1998 | Aug 31, 1998 | May 31, 1998 | Feb 28, 1998 | Nov 30, 1997 | Aug 31, 1997 | May 31, 1997 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $5.946B | $5.794B | $6.595B | $7.547B | $6.003B | $6.223B | $7.014B | $7.113B | $5.627B | $6.149B | $7.074B | $7.687B | $5.722B | $6.506B | $8.145B | $9.312B | $7.687B | $8.528B | $7.988B | $7.698B | $5.164B | $5.185B | $5.372B | $3.229B | $4.962B | $4.79B | $5.201B | $5.366B | $4.319B | $4.296B | $4.766B | $4.793B | $4.084B | $4.107B | $4.387B | $4.542B | $4.05B | $3.702B | $3.997B | $4.126B | $3.706B | $3.544B | $3.885B | $4.015B | $3.514B | $3.405B | $3.599B | $3.75B | $3.076B | $2.941B | $3.246B | $3.311B | $2.828B | $2.602B | $2.758B | $2.774B | $2.476B | $2.261B | $2.588B | $2.679B | $2.253B | $2.119B | $2.342B | $2.262B | $1.833B | $1.726B | $2.077B | $1.834B | $1.471B | $1.456B | $1.839B | $2.209B | $2.045B | $1.885B | $2.123B | $2.147B | $1.883B | $1.768B | $1.93B | $1.885B | $1.624B | $1.424B | $1.634B | $1.578B | $1.396B | $1.216B | $1.324B | $1.325B | $1.117B | $1.072B | $1.236B | $1.173B | $946.64M | $936.82M | $1.081B | $1.006B | $779.16M | $774.32M | $938.91M | $796.82M | $640M | $561.69M | $673.56M | $625.74M | $504.28M | $489M | $535.7M | $486.06M | $374M | $345.9M | $400M | $346.4M | $263.1M | $227.1M | $206.4M | $177.6M |
Cost of Revenue | $5.341B | $5.204B | $5.877B | $6.653B | $5.335B | $5.546B | $6.253B | $6.322B | $5.04B | $5.536B | $6.377B | $6.87B | $5.112B | $5.929B | $7.408B | $8.436B | $6.976B | $7.691B | $7.173B | $6.773B | $4.523B | $4.554B | $4.62B | $2.875B | $4.29B | $4.176B | $4.508B | $4.624B | $3.719B | $3.727B | $4.115B | $4.131B | $3.547B | $3.568B | $3.783B | $3.893B | $3.488B | $3.198B | $3.452B | $3.554B | $3.217B | $3.08B | $3.364B | $3.471B | $3.038B | $2.959B | $3.136B | $3.248B | $2.692B | $2.56B | $2.811B | $2.863B | $2.459B | $2.257B | $2.39B | $2.393B | $2.138B | $1.957B | $2.234B | $2.296B | $1.932B | $1.821B | $1.993B | $1.928B | $1.568B | $1.483B | $1.762B | $1.558B | $1.24B | $1.256B | $1.583B | $1.926B | $1.787B | $1.642B | $1.834B | $1.863B | $1.642B | $1.54B | $1.676B | $1.637B | $1.417B | $1.247B | $1.425B | $1.381B | $1.222B | $1.07B | $1.16B | $1.158B | $983.1M | $945.29M | $1.073B | $1.025B | $836.3M | $829.88M | $951.87M | $883.66M | $678.97M | $683.3M | $830.39M | $688.17M | $553.86M | $485.11M | $578.44M | $535.7M | $438.38M | $431.8M | $467.7M | $421.4M | $324.2M | $303.8M | $351.6M | $304.4M | $239.3M | $210.2M | $186.6M | $160M |
Gross Profit | $605.26M | $590.05M | $717.67M | $893.62M | $667.89M | $677.65M | $760.47M | $791.9M | $586.19M | $612.86M | $696.77M | $817.39M | $610.98M | $576.69M | $737.15M | $875.39M | $710.99M | $836.56M | $815.48M | $924.51M | $641.37M | $631.43M | $752.14M | $354.18M | $672.86M | $613.65M | $693.45M | $742.38M | $599.38M | $569.24M | $650.64M | $661.34M | $536.73M | $539.19M | $604.01M | $648.94M | $562.16M | $503.14M | $545.36M | $572.64M | $489.27M | $464.33M | $521.37M | $543.79M | $475.84M | $446.62M | $463.34M | $501.73M | $384.14M | $381.72M | $434.74M | $448.1M | $369.24M | $345.22M | $367.99M | $381.92M | $338.17M | $303.22M | $354.28M | $383.1M | $320.65M | $297.91M | $349.12M | $333.55M | $265.22M | $242.86M | $314.55M | $276.24M | $230.31M | $199.24M | $255.91M | $282.71M | $257.13M | $242.88M | $288.19M | $284.22M | $240.83M | $228.61M | $253.37M | $248.26M | $207.2M | $177.17M | $208.58M | $197.76M | $174.32M | $145.45M | $163.2M | $167.23M | $133.77M | $126.24M | $163.11M | $147.77M | $110.35M | $106.94M | $128.81M | $122.14M | $100.19M | $91.03M | $108.53M | $108.65M | $86.14M | $76.58M | $95.12M | $90.04M | $65.91M | $57.2M | $68M | $64.66M | $49.8M | $42.1M | $48.4M | $42M | $23.8M | $16.9M | $19.8M | $17.6M |
| $691.7M | $581.4M | $621.6M | $781.3M | $698.1M | $667.4M | $742.2M | $657.2M | $669.3M | $644.5M | $692.3M | $657.3M | $687M | $693.5M | $757.4M | $729.2M | $688.1M | $664.8M | $622.2M | $542.3M | $572.5M | $450.6M | $479.3M | $336.1M | $453.5M | $544.6M | $536.7M | $499.8M | $400.4M | $459.7M | $463.2M | $447.8M | $382.65M | $446.1M | $405.06M | $403.5M | $362.5M | $406.1M | $366.1M | $380.2M | $312.8M | $375.5M | $330.8M | $349.8M | $311.2M | $347M | $297.6M | $313.4M | -$873.34M | $309.7M | $283.2M | $290.2M | $265.44M | $280.6M | $254.7M | $253.6M | $223.84M | $225.77M | $229.89M | $241.66M | $233.46M | $219.71M | $225.24M | $226.69M | $202.2M | $192.14M | $218.12M | $206.23M | $196.74M | $217.48M | $225.15M | $242.98M | $219.85M | $210.51M | $214.2M | $213.81M | $201.84M | $187.32M | $200.05M | $186.97M | $165.75M | $167.35M | $171.4M | $163.77M | $143.99M | $137.17M | $134.74M | $130.69M | $117.83M | $114.28M | $121.17M | $115.55M | $99.57M | $101.81M | $98M | $93.04M | $70.26M | $61.22M | $62.26M | $58.55M | $66.57M | $56.81M | $61.35M | $59.44M | $61.4M | $55M | $55.9M | $55.9M | $59.7M | $50M | $49.7M | $44.9M | $58.2M | $30M | $21.4M | $18.2M | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $691.7M | $581.4M | $621.6M | $679.6M | $629.8M | $594.8M | $629.6M | $657.2M | $597.8M | $576.2M | $602.5M | $576.4M | $589M | $607.8M | $681.9M | $671.4M | $633.7M | $588.6M | $586.7M | $566.7M | $567.9M | $442.4M | $453.3M | $336.1M | $453.5M | $495.6M | $491.2M | $499.8M | $400.4M | $418.9M | $463.2M | $447.8M | $382.65M | $408.6M | $405.06M | $403.5M | $362.5M | $364.2M | $366.1M | $380.2M | $312.8M | $344.6M | $330.8M | $349.8M | $311.2M | $322.9M | $297.6M | $313.4M | -$873.34M | $290M | $283.2M | $290.2M | $265.44M | $262.5M | $254.7M | $253.6M | $223.84M | $225.77M | $229.89M | $241.66M | $233.46M | $219.71M | $225.24M | $226.69M | $202.2M | $192.14M | $218.12M | $206.23M | $196.74M | $217.48M | $225.15M | $242.98M | $219.85M | $210.51M | $214.2M | $213.81M | $201.84M | $187.32M | $200.05M | $186.97M | $165.75M | $167.35M | $171.4M | $163.77M | $143.99M | $137.17M | $134.74M | $130.69M | $117.83M | $114.28M | $121.17M | $115.55M | $99.57M | $101.81M | $98M | $93.04M | $70.26M | $61.22M | $62.26M | $58.55M | $66.57M | $56.81M | $61.35M | $59.44M | $61.4M | $55M | $55.9M | $55.9M | $59.7M | $50M | $49.7M | $44.9M | $58.2M | $30M | $21.4M | $18.2M |
| Other Operating Expenses | - | - | - | $101.7M | $68.3M | $72.6M | $112.6M | - | $71.5M | $68.3M | $89.8M | $80.9M | $98M | $85.7M | $75.5M | $57.8M | $54.4M | $76.2M | $35.5M | -$24.4M | $4.6M | $8.2M | $26M | - | - | $49M | $45.5M | - | - | $40.8M | - | - | - | $37.5M | - | - | - | $41.9M | - | - | - | $30.9M | - | - | - | $24.1M | - | - | - | $19.7M | - | - | - | $18.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | -$249.73M | -$133.7M | -$117.82M | $42.28M | -$99.55M | -$58.56M | -$49.93M | -$12.57M | -$148.48M | -$96.36M | -$58.45M | $97.57M | -$137.65M | -$178.19M | -$81.75M | $86.74M | -$35.76M | $114.93M | $140.3M | $332.12M | $68.87M | $132.61M | $224.36M | -$152.94M | $352.06M | $69.05M | $156.75M | $204.38M | $310.68M | $109.54M | $147.44M | $182.64M | $253.08M | $93.09M | $198.94M | $245.44M | $303.86M | $97.04M | $179.26M | $192.44M | $246.67M | $88.83M | $190.57M | $193.99M | $224.94M | $99.62M | $165.74M | $188.33M | $1.306B | $72.02M | $151.54M | $157.9M | $103.79M | $64.62M | $113.29M | $128.32M | $114.33M | $77.45M | $124.39M | $141.44M | $87.2M | $78.2M | $123.88M | $106.86M | -$113.32M | $50.72M | $96.43M | $70.01M | $33.56M | -$18.25M | $30.77M | $39.73M | $37.27M | $32.38M | $74M | $70.41M | $39M | $41.29M | $53.32M | $61.29M | $41.45M | $9.82M | $37.18M | $33.99M | $30.33M | $8.28M | $28.46M | $36.54M | $15.95M | $11.96M | $41.93M | $32.22M | $10.77M | $5.13M | $30.82M | $29.11M | $29.93M | $29.81M | $46.26M | $45.41M | $15.5M | $14.87M | $29.2M | $26.02M | $465K | -$2.2M | $7.9M | $6.16M | -$13.2M | -$10.3M | -$3.5M | -$5M | -$35.6M | -$14.6M | -$2.6M | -$1.5M |
| $80.26M | $229.11M | $265.77M | $261.14M | $240.44M | $245.21M | $247.06M | $238.42M | $233.31M | $226.32M | $235.95M | $228.65M | $240.37M | $246.81M | $265.99M | $267.03M | $255.87M | $260.19M | $242.87M | $249.54M | $208.51M | $192.83M | $178.01M | $170.65M | -$119.77M | $173.23M | $163.88M | $161.38M | -$93.7M | $150.87M | $155.84M | $149.49M | -$78.48M | $144.57M | $91.29M | $92.62M | -$90.05M | $132.5M | $82.5M | $90.29M | -$44.62M | $128.12M | $89.24M | $101.96M | -$14.69M | $119.03M | $84.94M | $86.74M | -$13.03M | $108.04M | $75.59M | $79.38M | -$230.88M | $93.87M | $67.78M | $67.32M | $35.06M | $54.17M | $55.58M | $61.33M | $53.42M | $55.34M | -$53.92M | $57.5M | -$230K | $65.18M | $70.97M | -$22.52M | $27.97M | $14.57M | $6.02M | -$11.61M | -$962K | $16.35M | $34.15M | $37.07M | $31.75M | $31.97M | $36.51M | $32.39M | $25.46M | $27.97M | $23.82M | $27.07M | $19.61M | $21.13M | $20.74M | $21.82M | $20.47M | $18.86M | $22.68M | $25.75M | $9.73M | $19.22M | $22.11M | $19.84M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $441M | $448M | $489.8M | $485.4M | $467.7M | $469.2M | $464.5M | $452.5M | $433.1M | $426.9M | $416.9M | $400.5M | $372.2M | $365.4M | $357.2M | $346.7M | $332.4M | $330M | $324.1M | $310.3M | $290.9M | $288.5M | $280.1M | $282.5M | -$364.77M | $278.9M | $275.7M | $266.2M | -$283.61M | $247.8M | $242.2M | $232.3M | -$216.22M | $217.1M | $107.94M | $109.36M | -$198.02M | $192.7M | $95.97M | $100.76M | -$114.96M | $172.3M | $98.28M | $109.11M | -$83.11M | $152.7M | $92.57M | $94.62M | -$72.83M | $138.3M | $84.42M | $87.02M | - | $125.1M | $75.68M | $75.18M | - | - | $110K | $103K | $100K | $198K | $102K | $80K | $142K | $45K | $190K | $183K | - | $735K | $354K | $264K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $212.95M | $214.42M | $227.65M | $224.57M | $218.14M | $218.62M | $220.72M | $213.66M | $205.33M | $201.47M | $183.59M | $173.07M | $138.93M | $118.95M | $95.25M | $77.58M | $75.65M | $77.9M | $83.01M | $86.33M | $91.39M | $96.56M | $103.77M | $108.56M | -$246.09M | $112.24M | $111.67M | $105.18M | -$187.22M | $94.11M | $87.05M | $81.85M | -$136.93M | $72.81M | $16.84M | $16.84M | -$108.95M | $59.17M | $13.9M | $11.09M | -$80.12M | $43.02M | $7.45M | $7.1M | -$69.62M | $32.14M | $7.35M | $7.6M | -$60.05M | $29.85M | $7.76M | $7.88M | $8M | $31.37M | $8.15M | $8.14M | $31.36M | $8.36M | $8.46M | $8.54M | $824K | $801K | $1.41M | $72K | $372K | $674K | $1.35M | $1.07M | - | $1.53M | $1.48M | $2.06M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$147.79M | -$4.47M | $3.62M | $309K | -$9.12M | -$5.37M | $3.28M | -$416K | $5.54M | $886K | $2.63M | $1.21M | $7.1M | $363K | $4.04M | -$2.1M | -$885K | $8.09M | $1.78M | $25.58M | $9M | $887K | $1.68M | -$3.3M | -$1.1M | $6.57M | -$143K | $359K | $2.69M | -$2.82M | $686K | -$963K | $802K | $279K | $189K | $93K | -$977K | -$1.03M | $435K | $616K | -$9.77M | -$1.16M | -$1.59M | -$41K | -$1.2M | -$1.54M | -$283K | -$277K | -$254K | -$411K | -$1.07M | $241K | -$222.88M | $139K | $259K | $285K | $66.42M | $62.53M | $63.94M | $69.76M | $54.14M | $55.94M | -$52.6M | $57.5M | - | $65.81M | $72.13M | -$21.64M | $27.97M | $15.36M | $7.14M | -$9.82M | -$962K | $16.35M | $34.15M | $37.07M | $31.75M | $31.97M | $36.51M | $32.39M | $25.46M | $27.97M | $23.82M | $27.07M | $19.61M | $21.13M | $20.74M | $21.82M | $20.47M | $18.86M | $22.68M | $25.75M | $9.73M | $19.22M | $22.11M | $19.84M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | -$110.68M | $83.89M | $127.1M | $283.13M | $118.4M | $166.47M | $177.84M | $206.64M | $65.51M | $110.56M | $158.29M | $307.24M | $82.63M | $49.99M | $167.58M | $336.6M | $201.25M | $355.96M | $367.81M | $567.32M | $262.25M | $310.5M | $388.34M | $4.16M | $276.63M | $227.56M | $305.54M | $351.26M | $255.83M | $247.81M | $289.49M | $319.68M | $210.12M | $225.2M | $290.23M | $338.05M | $242.32M | $219.66M | $261.74M | $282.69M | $226.19M | $207.96M | $279.82M | $295.98M | $232.83M | $210.84M | $250.64M | $275.02M | $159.71M | $173.2M | $227.13M | $237.29M | $172.15M | $152.47M | $181.1M | $195.63M | $149.39M | $131.63M | $179.86M | $202.66M | $140.61M | $133.35M | $175.18M | $164.36M | $121.7M | $115.9M | $167.4M | $47.49M | $60.94M | -$34.4M | $22.5M | $47.76M | $34.82M | $48.96M | $107.45M | $105.84M | $70.05M | $73.5M | $87.79M | $92M | $65.25M | $37.63M | $60.82M | $60.01M | $48.07M | $29.58M | $48.95M | $57.92M | $36.63M | $30.98M | $64.41M | $57.33M | $31.63M | $24.33M | $52.42M | $48.33M | $29.67M | $29.75M | $44.18M | $42.86M | $12.54M | $12.21M | $26.24M | $22.49M | -$2.7M | -$5M | $5.2M | $4.4M | -$16.4M | -$12M | -$4.9M | -$5.3M | -$36.3M | -$14.9M | -$2.8M | -$2M |
Income Tax | $10M | $21.67M | $31.72M | $72.75M | $28.54M | $41.03M | $45.04M | $54.2M | $15.24M | $28.56M | $39.65M | $78.94M | $13.62M | $12.41M | $41.67M | $84.34M | $41.41M | $86.52M | $82.55M | $130.57M | $52.3M | $75.2M | $91.65M | -$814K | $61.7M | $54.4M | $71.94M | $84.51M | $63.27M | $57.5M | $68.6M | $81.03M | $87.98M | $76.36M | $108.81M | $126.35M | $89.71M | $83.02M | $99.37M | $107.33M | $85.16M | $79.76M | $107.59M | $114.01M | $89.69M | $80.79M | $96.12M | $105.37M | $60.5M | $66.75M | $86.85M | $90.64M | $64.93M | $57.78M | $69.47M | $74.89M | $56.57M | $49.52M | $68.71M | $77.16M | $51.1M | $50.98M | $67.29M | $63.24M | $46.34M | $41.31M | $64.43M | $18.75M | $23.42M | -$12.52M | $8.5M | $18.2M | $13M | $19.12M | $42.45M | $40.48M | $27.91M | $28.09M | $33.53M | $35.23M | $24.85M | $14.69M | $23.19M | $23.03M | $18.38M | $11.54M | $19.09M | $22.59M | $14.1M | $11.93M | $24.8M | $22.07M | $12.49M | $9.61M | $20.71M | $19.09M | $11.28M | $11.3M | $16.79M | $16.29M | $4.76M | $4.64M | $9.97M | $8.55M | -$1.02M | -$1.9M | $2M | $1.7M | -$6.4M | -$4.7M | -$1.9M | -$2.1M | -$14.2M | -$5.8M | -$1.1M | -$800K |
Net Income | -$120.68M | $62.22M | $95.38M | $210.38M | $89.87M | $125.44M | $132.81M | $152.44M | $50.27M | $82M | $118.64M | $228.3M | $69.01M | $37.58M | $125.91M | $252.27M | $159.84M | $269.44M | $285.27M | $436.76M | $209.95M | $235.3M | $296.7M | $4.98M | $214.93M | $173.16M | $233.6M | $266.74M | $192.56M | $190.31M | $220.89M | $238.66M | $122.15M | $148.84M | $181.42M | $211.7M | $152.6M | $136.65M | $162.36M | $175.36M | $141.03M | $128.2M | $172.23M | $181.97M | $143.14M | $130.05M | $154.52M | $169.65M | $99.21M | $106.45M | $140.27M | $146.65M | $107.22M | $94.68M | $111.64M | $120.75M | $92.82M | $82.11M | $111.15M | $125.5M | $89.51M | $82.36M | $107.89M | $101.12M | $75.36M | $74.59M | $102.97M | $28.75M | $37.52M | -$21.87M | $14.01M | $29.56M | $21.83M | $29.85M | $65M | $65.36M | $42.14M | $45.42M | $54.26M | $56.78M | $40.4M | $22.93M | $37.64M | $36.98M | $29.69M | $18.05M | $29.86M | $35.33M | $22.53M | $19.05M | $39.61M | $35.26M | $19.13M | $14.72M | $31.71M | $29.24M | $18.4M | $18.44M | $27.39M | $26.57M | $7.78M | $7.57M | $16.27M | $13.94M | -$1.68M | -$3.1M | $3.2M | $2.7M | -$10M | -$7.3M | -$3M | -$3.2M | -$22.1M | -$9.1M | -$1.7M | -$1.2M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$120.68M | $62.22M | $95.38M | $210.38M | $89.87M | $125.44M | $132.81M | $152.44M | $50.27M | $82M | $118.64M | $228.3M | $69.01M | $37.58M | $125.91M | $252.27M | $159.84M | $269.44M | $285.27M | $436.76M | $209.95M | $235.3M | $296.7M | $4.98M | $214.93M | $173.16M | $233.6M | $266.74M | $192.56M | $190.31M | $220.89M | $238.66M | $122.15M | $148.84M | $181.42M | $211.7M | $152.6M | $136.65M | $162.36M | $175.36M | $141.03M | $128.2M | $172.23M | $181.97M | $143.14M | $130.05M | $154.52M | $169.65M | $99.21M | $106.45M | $140.27M | $146.65M | $107.22M | $94.68M | $111.64M | $120.75M | $92.82M | $82.11M | $111.15M | $125.5M | $89.51M | $82.36M | $107.89M | $101.12M | $75.36M | $74.59M | $102.97M | $28.75M | $37.52M | -$21.87M | $14.01M | $29.56M | $21.83M | $29.85M | $65M | $65.36M | $42.14M | $45.42M | $54.26M | $56.78M | $40.4M | $22.93M | $37.64M | $36.98M | $29.69M | $18.05M | $29.86M | $35.33M | $22.53M | $19.05M | $39.61M | $35.26M | $19.13M | $14.72M | $31.71M | $29.24M | $18.4M | $18.44M | $27.39M | $26.57M | $7.78M | $7.57M | $16.27M | $13.94M | -$1.68M | -$3.1M | $3.2M | $2.7M | -$10M | -$7.3M | -$3M | -$3.2M | -$22.1M | -$9.1M | -$1.7M | -$1.2M |
Shares Outstanding (Basic) | 141.92M | 145.55M | 149.29M | 152.14M | 153.67M | 154.58M | 155.87M | 157.16M | 157.82M | 158.45M | 158.48M | 158.12M | 158.03M | 158M | 158.8M | 160.3M | 161.49M | 162.01M | 162.97M | 163.15M | 162.89M | 163.73M | 163.43M | 162.67M | 163.37M | 164.27M | 165.35M | 166.32M | 169.5M | 173.82M | 176.28M | 178.14M | 180.63M | 181.89M | 182.87M | 185.2M | 187.02M | 189.2M | 191.54M | 193.53M | 195.76M | 201.29M | 207.25M | 208.7M | 209.66M | 214.23M | 218.18M | 220.27M | 222.85M | 223.26M | 223.61M | 224.62M | 227.33M | 228.9M | 228.37M | 227.77M | - | 226.45M | 226.3M | 225.57M | - | 223.95M | 222.86M | 222.22M | - | 220.2M | 218.75M | 218M | - | 217.71M | 217.6M | 217.09M | - | 216.3M | 215.89M | 215.29M | - | 213.02M | 211.83M | 210.53M | - | 209.45M | 209.06M | 208.77M | - | 208.14M | 208M | 207.73M | - | 207.29M | 206.97M | 206.31M | - | 206.09M | 205.98M | 205.77M | - | 204.43M | 54.78M | 53.29M | - | 51.14M | 51.1M | 51.04M | - | 48.28M | 47.92M | 46.8M | - | 45.76M | 45.57M | 45.22M | - | 44.32M | 43.95M | 43.72M |
Shares Outstanding (Diluted) | 141.92M | 145.86M | 149.64M | 152.61M | 154.7M | 155.27M | 156.53M | 157.71M | 158.23M | 158.8M | 159.24M | 158.56M | 158.47M | 158.54M | 160.22M | 161.8M | 163.87M | 164.87M | 165.64M | 166.3M | 165.6M | 165.77M | 165.62M | 163.54M | 165.81M | 166.53M | 167.27M | 167.64M | 170.48M | 175.32M | 178.2M | 179.42M | 182.24M | 184.03M | 184.7M | 186.86M | 189.08M | 190.82M | 193.62M | 195.25M | 197.38M | 203.38M | 209.65M | 211.65M | 212.9M | 217.03M | 221.07M | 223.63M | 226.72M | 227.42M | 227.63M | 228.55M | 231.14M | 232.66M | 231.7M | 231.8M | - | 230.63M | 230.68M | 230.28M | - | 228.47M | 226.13M | 226.18M | - | 223.88M | 221.33M | 218.84M | - | 217.71M | 219.96M | 220.48M | - | 220.56M | 220.58M | 220.13M | - | 217.77M | 215.3M | 214.11M | - | 213.01M | 212.59M | 211.96M | - | 211.47M | 211.02M | 211.55M | - | 211.91M | 211.73M | 209.52M | - | 209.03M | 209.08M | 209.51M | - | 208.48M | 54.78M | 53.29M | - | 54.04M | 53.91M | 53.84M | - | 48.28M | 47.92M | 46.8M | - | 45.76M | 45.57M | 45.22M | - | 44.32M | 43.95M | 43.72M |
EPS (Basic) | -$0.85 | $0.43 | $0.64 | $1.38 | $0.58 | $0.81 | $0.85 | $0.97 | $0.32 | $0.52 | $0.75 | $1.44 | $0.44 | $0.24 | $0.79 | $1.57 | $0.99 | $1.66 | $1.75 | $2.68 | $1.29 | $1.44 | $1.82 | $0.03 | $1.32 | $1.05 | $1.41 | $1.60 | $1.14 | $1.09 | $1.25 | $1.34 | $0.68 | $0.82 | $0.99 | $1.14 | $0.82 | $0.72 | $0.85 | $0.91 | $0.72 | $0.64 | $0.83 | $0.87 | $0.68 | $0.61 | $0.71 | $0.77 | $0.45 | $0.48 | $0.63 | $0.65 | $0.47 | $0.41 | $0.49 | $0.53 | - | $0.37 | $0.49 | $0.56 | - | $0.37 | $0.48 | $0.45 | - | $0.34 | $0.47 | $0.13 | - | -$0.10 | $0.06 | $0.13 | - | $0.14 | $0.30 | $0.30 | - | $0.21 | $0.26 | $0.27 | - | $0.11 | $0.18 | $0.18 | - | $0.085 | $0.15 | $0.17 | - | $0.09 | $0.19 | $0.17 | - | $0.07 | $0.16 | $0.14 | - | $0.09 | $0.14 | $0.13 | - | $0.04 | $0.08 | $0.07 | - | -$0.015 | $0.015 | $0.015 | - | -$0.035 | -$0.015 | -$0.015 | - | -$0.045 | -$0.01 | -$0.005 |
EPS (Diluted) | -$0.85 | $0.43 | $0.64 | $1.38 | $0.58 | $0.81 | $0.85 | $0.97 | $0.32 | $0.52 | $0.75 | $1.44 | $0.44 | $0.24 | $0.79 | $1.56 | $0.98 | $1.63 | $1.72 | $2.63 | $1.27 | $1.42 | $1.79 | $0.03 | $1.30 | $1.04 | $1.40 | $1.59 | $1.13 | $1.09 | $1.24 | $1.33 | $0.67 | $0.81 | $0.98 | $1.13 | $0.81 | $0.72 | $0.84 | $0.90 | $0.71 | $0.63 | $0.82 | $0.86 | $0.67 | $0.60 | $0.70 | $0.76 | $0.44 | $0.47 | $0.62 | $0.64 | $0.46 | $0.41 | $0.48 | $0.52 | - | $0.36 | $0.49 | $0.55 | - | $0.36 | $0.48 | $0.44 | - | $0.33 | $0.46 | $0.13 | - | -$0.10 | $0.06 | $0.13 | - | $0.14 | $0.29 | $0.30 | - | $0.21 | $0.25 | $0.27 | - | $0.11 | $0.18 | $0.18 | - | $0.085 | $0.14 | $0.17 | - | $0.09 | $0.19 | $0.17 | - | $0.07 | $0.15 | $0.14 | - | $0.09 | $0.13 | $0.13 | - | $0.035 | $0.075 | $0.065 | - | -$0.015 | $0.015 | $0.015 | - | -$0.035 | -$0.015 | -$0.015 | - | -$0.045 | -$0.01 | -$0.005 |
EBIT | - | - | - | - | $336.54M | $385.09M | $398.57M | $420.3M | $270.85M | $312.02M | $341.87M | $480.31M | $221.56M | $168.94M | $262.82M | $414.18M | $276.9M | $433.86M | $450.82M | $653.66M | $353.64M | $407.07M | $492.11M | $112.72M | $30.54M | $339.8M | $417.21M | $456.44M | $68.61M | $341.92M | $376.54M | $401.54M | $73.19M | $298.01M | $307.07M | $354.89M | $133.37M | $278.83M | $275.64M | $293.78M | $146.07M | $250.98M | $287.27M | $303.08M | $163.22M | $242.97M | $257.99M | $282.62M | $99.65M | $203.05M | $234.89M | $245.17M | $180.15M | $183.83M | $189.25M | $203.78M | $180.75M | $139.99M | $188.32M | $211.2M | $141.44M | $134.15M | $176.59M | $164.43M | $122.08M | $116.57M | $168.75M | $48.56M | $50.64M | -$32.87M | $23.98M | $49.81M | $37.27M | $32.38M | $74M | $70.41M | $39M | $41.29M | $53.32M | $61.29M | $41.45M | $9.82M | $37.18M | $33.99M | $30.33M | $8.28M | $28.46M | $36.54M | $15.95M | $11.96M | $41.93M | $32.22M | $10.77M | $5.13M | $30.82M | $29.11M | $29.93M | $29.81M | $46.26M | $45.41M | $15.5M | $14.87M | $29.2M | $26.02M | $465K | -$2.2M | $7.9M | $6.16M | -$13.2M | -$10.3M | -$3.5M | -$5M | -$35.6M | -$14.6M | -$2.6M | -$1.5M |
EBITDA | $196.03M | $386.79M | $438.68M | $587.48M | $414.01M | $460.46M | $471.29M | $489.55M | $337.73M | $378.58M | $405.84M | $543.3M | $284.13M | $233.7M | $330.25M | $484.65M | $349.26M | $505.38M | $517.77M | $716.01M | $415.3M | $468.59M | $552.74M | $171.06M | $88.13M | $394.56M | $469.17M | $507.95M | $115.24M | $387.22M | $421.5M | $446.88M | $119.96M | $343.1M | $351.25M | $398.79M | $176.59M | $321.47M | $317.85M | $334.58M | $182.93M | $286.29M | $320.39M | $335.15M | $193.39M | $272.2M | $286.42M | $309.97M | $127.58M | $227.87M | $259.71M | $269.5M | $204.71M | $208.11M | $212.71M | $226.76M | $149.12M | $98.7M | $144.21M | $161.07M | $103.06M | $92.81M | $243.81M | $121.37M | $136.46M | $65.14M | $111.16M | $85.23M | $36.03M | -$34.35M | $31.08M | $72.88M | $50.68M | $28.17M | $51.04M | $44.17M | $16.63M | $17.77M | $25.46M | $36.97M | $23.49M | -$11.15M | $19.63M | $12.85M | $17.56M | -$8.34M | $12.3M | $19.04M | -$569K | -$2.99M | $23.6M | $10.57M | $4M | -$10.54M | $13M | $13.42M | $33.03M | $33.75M | $50.88M | $50.1M | $19.57M | $19.77M | $33.77M | $30.59M | $4.51M | $2.2M | $12.1M | $8.76M | -$9.9M | -$7.9M | -$1.3M | -$2.9M | -$34.4M | -$13.1M | -$1.6M | -$600K |