NetApp, Inc.(NTAP:US)
Market Cap$39.945B
Key Metrics
Price$203.80
Revenue (TTM)$7.391B
Holders Revenue (TTM)$1.363B
Gross Profit (TTM)$5.22B
Earnings (TTM)$1.418B
EBITDA (TTM)$2.194B
Op. Margin (TTM)26.03%
Dividend Yield1.03%
Holders Yield3.41%
Cash on hand$2.07B
Total Assets$10.744B
Net Assets$1.351B
Total Debt$2.733B
Key Metrics
Price$203.80
Revenue (TTM)$7.391B
Holders Revenue (TTM)$1.363B
Gross Profit (TTM)$5.22B
Earnings (TTM)$1.418B
EBITDA (TTM)$2.194B
Op. Margin (TTM)26.03%
Dividend Yield1.03%
Holders Yield3.41%
Cash on hand$2.07B
Total Assets$10.744B
Net Assets$1.351B
Total Debt$2.733B
Financials
| Name | Jul 31, 2026 | Apr 30, 2026 | Jan 31, 2026 | Oct 31, 2025 | Jul 31, 2025 | Apr 30, 2025 | Jan 31, 2025 | Oct 31, 2024 | Jul 31, 2024 | Apr 30, 2024 | Jan 31, 2024 | Oct 31, 2023 | Jul 31, 2023 | Apr 30, 2023 | Jan 31, 2023 | Oct 31, 2022 | Jul 31, 2022 | Apr 30, 2022 | Jan 31, 2022 | Oct 31, 2021 | Jul 31, 2021 | Apr 30, 2021 | Jan 31, 2021 | Oct 31, 2020 | Jul 31, 2020 | Apr 30, 2020 | Jan 31, 2020 | Oct 31, 2019 | Jul 31, 2019 | Apr 30, 2019 | Jan 31, 2019 | Oct 31, 2018 | Jul 31, 2018 | Apr 30, 2018 | Jan 31, 2018 | Oct 31, 2017 | Jul 31, 2017 | Apr 30, 2017 | Jan 31, 2017 | Oct 31, 2016 | Jul 31, 2016 | Apr 30, 2016 | Jan 31, 2016 | Oct 31, 2015 | Jul 31, 2015 | Apr 30, 2015 | Jan 31, 2015 | Oct 31, 2014 | Jul 31, 2014 | Apr 30, 2014 | Jan 31, 2014 | Oct 31, 2013 | Jul 31, 2013 | Apr 30, 2013 | Jan 31, 2013 | Oct 31, 2012 | Jul 31, 2012 | Apr 30, 2012 | Jan 31, 2012 | Oct 31, 2011 | Jul 31, 2011 | Apr 30, 2011 | Jan 31, 2011 | Oct 31, 2010 | Jul 31, 2010 | Apr 30, 2010 | Jan 31, 2010 | Oct 31, 2009 | Jul 31, 2009 | Apr 30, 2009 | Jan 31, 2009 | Oct 31, 2008 | Jul 31, 2008 | Apr 30, 2008 | Jan 31, 2008 | Oct 31, 2007 | Jul 31, 2007 | Apr 30, 2007 | Jan 31, 2007 | Oct 31, 2006 | Jul 31, 2006 | Apr 30, 2006 | Jan 31, 2006 | Oct 31, 2005 | Jul 31, 2005 | Apr 30, 2005 | Jan 31, 2005 | Oct 31, 2004 | Jul 31, 2004 | Apr 30, 2004 | Jan 31, 2004 | Oct 31, 2003 | Jul 31, 2003 | Apr 30, 2003 | Jan 31, 2003 | Oct 31, 2002 | Jul 31, 2002 | Apr 30, 2002 | Jan 31, 2002 | Oct 31, 2001 | Jul 31, 2001 | Apr 30, 2001 | Jan 31, 2001 | Oct 31, 2000 | Jul 31, 2000 | Apr 30, 2000 | Jan 31, 2000 | Oct 31, 1999 | Jul 31, 1999 | Apr 30, 1999 | Jan 31, 1999 | Oct 31, 1998 | Jul 31, 1998 | Apr 30, 1998 | Jan 31, 1998 | Oct 31, 1997 | Jul 31, 1997 | Apr 30, 1997 | Jan 31, 1997 | Oct 31, 1996 | Jul 31, 1996 | Apr 30, 1996 | Jan 31, 1996 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $2.025B | $1.948B | $1.713B | $1.705B | $1.559B | $1.732B | $1.641B | $1.658B | $1.541B | $1.668B | $1.606B | $1.562B | $1.432B | $1.581B | $1.526B | $1.663B | $1.592B | $1.68B | $1.614B | $1.566B | $1.458B | $1.555B | $1.47B | $1.416B | $1.303B | $1.401B | $1.404B | $1.371B | $1.236B | $1.592B | $1.563B | $1.517B | $1.474B | $1.641B | $1.539B | $1.415B | $1.321B | $1.481B | $1.404B | $1.34B | $1.294B | $1.38B | $1.386B | $1.445B | $1.335B | $1.54B | $1.551B | $1.543B | $1.489B | $1.649B | $1.61B | $1.55B | $1.516B | $1.717B | $1.63B | $1.541B | $1.445B | $1.703B | $1.566B | $1.507B | $1.458B | $1.509B | $1.29B | $1.251B | $1.154B | $1.172B | $1.012B | $910M | $837.9M | $879.64M | $746.34M | $911.63M | $868.78M | $937.73M | $884M | $792.2M | $689.24M | $801.19M | $729.28M | $652.52M | $621.29M | $597.96M | $537.03M | $483.06M | $448.4M | $451.83M | $412.71M | $375.18M | $358.42M | $336.96M | $297.29M | $275.55M | $260.51M | $241.61M | $228.46M | $215.17M | $206.83M | $204.88M | $198.35M | $194.72M | $200.43M | $225.84M | $288.41M | $260.78M | $231.16M | $200.02M | $151.3M | $124.71M | $103.3M | $90.8M | $75.62M | $65.63M | $57.38M | $50.36M | $43.98M | $38.4M | $33.42M | $28.98M | $24.85M | $21.05M | $18.46M | $16.03M | $13.02M |
Cost of Revenue | $606M | $583M | $504M | $478M | $461M | $539M | $496M | $481M | $443M | $492M | $455M | $452M | $436M | $506M | $525M | $576M | $546M | $591M | $541M | $507M | $459M | $520M | $495M | $483M | $431M | $460M | $463M | $446M | $420M | $566M | $581M | $543M | $511M | $619M | $583M | $515M | $497M | $568M | $553M | $511M | $497M | $562M | $531M | $561M | $519M | $604.5M | $574M | $560M | $551M | $607M | $607.7M | $584.7M | $606.6M | $684.3M | $665.2M | $627.3M | $594.5M | $707.5M | $657M | $594M | $561.3M | $529.9M | $443.4M | $434.5M | $415.9M | $423.28M | $370.2M | $303.3M | $315.4M | $345.75M | $353.13M | $365.48M | $352.13M | $364.86M | $344.7M | $308.19M | $272.04M | $315.18M | $285.17M | $251.22M | $248.22M | $241.1M | $210.01M | $183.97M | $174.92M | $175.03M | $160.57M | $144.02M | $143.46M | $133.75M | $117.16M | $110.49M | $104.39M | $98.69M | $88.41M | $80.82M | $77.73M | $73.77M | $75.01M | $80.98M | $88.08M | $99.17M | $113.76M | $99.31M | $89.46M | $80.38M | $56.6M | $51.52M | $39.7M | $37.18M | $30.82M | $26.88M | $23.24M | $20.35M | $17.88M | $15.75M | $13.57M | $11.77M | $10.12M | $8.58M | $7.59M | $7.66M | $5.75M |
Gross Profit | $1.419B | $1.365B | $1.209B | $1.227B | $1.098B | $1.193B | $1.145B | $1.177B | $1.098B | $1.176B | $1.151B | $1.11B | $996M | $1.075B | $1.001B | $1.087B | $1.046B | $1.089B | $1.073B | $1.059B | $999M | $1.035B | $975M | $933M | $872M | $941M | $941M | $925M | $816M | $1.026B | $982M | $974M | $963M | $1.022B | $956M | $900M | $824M | $913M | $851M | $829M | $797M | $818M | $855M | $884M | $816M | $935.2M | $977M | $983M | $938M | $1.042B | $1.002B | $965.2M | $909.6M | $1.032B | $964.9M | $913.9M | $850.1M | $995M | $908.5M | $913M | $896.9M | $979.4M | $846.2M | $816.5M | $737.8M | $748.49M | $641.5M | $606.7M | $522.5M | $533.9M | $393.22M | $546.16M | $516.65M | $572.87M | $539.3M | $484.01M | $417.2M | $486.01M | $444.11M | $401.31M | $373.07M | $356.86M | $327.02M | $299.09M | $273.49M | $276.8M | $252.13M | $231.16M | $214.96M | $203.21M | $180.12M | $165.06M | $156.12M | $142.92M | $140.05M | $134.35M | $129.1M | $131.11M | $123.34M | $113.73M | $112.35M | $126.67M | $174.65M | $161.46M | $141.7M | $119.64M | $94.7M | $73.2M | $63.6M | $53.62M | $44.8M | $38.74M | $34.14M | $30.01M | $26.1M | $22.66M | $19.85M | $17.21M | $14.73M | $12.47M | $10.87M | $8.38M | $7.27M |
| $879M | $834M | $778M | $805M | $787M | $799M | $772M | $819M | $798M | $809M | $769M | $798M | $789M | $752M | $739M | $789M | $770M | $787M | $746M | $757M | $727M | $734M | $714M | $711M | $723M | $664M | $673M | $667M | $691M | $713M | $671M | $688M | $690M | $735M | $684M | $684M | $684M | $666M | $626M | $687M | $704M | $719M | $688M | $738M | $815M | $773.6M | $775M | $790M | $778M | $779.4M | $775.6M | $777.2M | $764.3M | $827.8M | $775.3M | $778.6M | $769.9M | $771.2M | $748.5M | $718.9M | $718.5M | $708.1M | $625.3M | $603.6M | $559.9M | $574.6M | $512.2M | $490.1M | $491.3M | $464.52M | $465.34M | $480.55M | $477.92M | $469.22M | $433.62M | $403.85M | $392.65M | $410.57M | $371.67M | $304.5M | $316.59M | $269.51M | $243.44M | $219.17M | $211.17M | $206.77M | $184.6M | $169.77M | $161M | $155.54M | $133.6M | $127.32M | $123.82M | $118.45M | $116.33M | $114.6M | $108.19M | $116.13M | $106.9M | $111.75M | $113.69M | $125.07M | $123.54M | $111.05M | $96.75M | $83.58M | $62.1M | $50.5M | $42M | $36.63M | $30.3M | $26.34M | $22.9M | $20.17M | $17.46M | $15.07M | $13.26M | $11.54M | $9.77M | $8.45M | $11.91M | $6.68M | $5.5M | |
| Research and Development | $274M | $261M | $237M | $251M | $242M | $256M | $247M | $257M | $252M | $271M | $249M | $262M | $247M | $243M | $230M | $243M | $240M | $235M | $220M | $216M | $210M | $221M | $215M | $212M | $233M | $212M | $211M | $209M | $215M | $205M | $203M | $211M | $208M | $203M | $193M | $194M | $193M | $191M | $181M | $200M | $207M | $201M | $200M | $216M | $244M | $232.4M | $230M | $229M | $228M | $230.7M | $230.3M | $228.2M | $228.1M | $243.4M | $215.6M | $223.8M | $221.4M | $221.6M | $208.3M | $199.7M | $198.6M | $176.5M | $166M | $156.6M | $149.5M | $143.7M | $129.3M | $132.4M | $130.3M | $124.99M | $122.66M | $125.5M | $125.35M | $124.97M | $111.72M | $108.96M | $106.56M | $108.8M | $97.52M | $90.36M | $88.68M | $73.53M | $65.09M | $58.14M | $50.8M | $48.09M | $43.6M | $42.01M | $38.7M | $35.85M | $32.95M | $31.51M | $31.54M | $28.33M | $28.29M | $28.37M | $27.87M | $30.84M | $28.45M | $28.35M | $29.08M | $34.13M | $34.97M | $28.36M | $23.62M | $20.96M | $16.4M | $13.46M | $11.2M | $9.84M | $7.82M | $6.72M | $6.08M | $4.91M | $4.42M | $3.9M | $3.42M | $2.98M | $2.28M | $1.98M | $1.72M | $1.66M | $1.36M |
| Selling, General, and Administrative | $605M | $573M | $541M | $554M | $545M | $543M | $525M | $562M | $546M | $538M | $520M | $536M | $542M | $509M | $509M | $546M | $530M | $552M | $526M | $541M | $517M | $513M | $499M | $499M | $490M | $452M | $462M | $458M | $476M | $508M | $468M | $477M | $482M | $532M | $491M | $490M | $491M | $475M | $445M | $487M | $497M | $518M | $488M | $522M | $571M | $541.2M | $545M | $561M | $550M | $548.7M | $545.3M | $549M | $536.2M | $584.4M | $559.7M | $554.8M | $548.5M | $549.6M | $540.2M | $519.2M | $519.9M | $531.6M | $459.3M | $447M | $410.4M | $430.9M | $382.9M | $357.7M | $361M | $339.53M | $342.68M | $355.06M | $352.57M | $344.25M | $321.9M | $294.88M | $286.09M | $301.76M | $274.16M | $239.48M | $227.91M | $195.98M | $178.36M | $161.02M | $160.37M | $158.68M | $140.99M | $127.76M | $122.3M | $121.68M | $100.18M | $95.81M | $92.28M | $90.11M | $88.04M | $86.22M | $80.32M | $85.29M | $78.45M | $83.4M | $84.6M | $90.94M | $88.57M | $82.69M | $73.13M | $62.62M | $45.7M | $37.04M | $30.7M | $26.8M | $22.49M | $19.62M | $16.82M | $15.25M | $13.04M | $11.17M | $9.85M | $8.56M | $7.49M | $6.47M | $5.89M | $5.01M | $4.14M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | -$25.34M | - | - | - | - | - | - | - | - | - | -$1.99M | $465K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $100K | - | - | - | - | - | - | - | - | $0 | - | - | $4.3M | - | - |
Operating Income | $540M | $531M | $431M | $422M | $311M | $394M | $373M | $358M | $300M | $367M | $382M | $312M | $207M | $323M | $262M | $298M | $276M | $302M | $327M | $302M | $272M | $301M | $261M | $222M | $149M | $277M | $268M | $258M | $125M | $313M | $311M | $286M | $273M | $287M | $272M | $216M | $140M | $247M | $225M | $142M | $93M | $99M | $167M | $146M | $1M | $161.6M | $202M | $193M | $160M | $262.6M | $226.7M | $188M | $145.3M | $204.4M | $189.6M | $135.3M | $80.2M | $223.8M | $160M | $194.1M | $178.4M | $271.3M | $220.9M | $212.9M | $177.9M | $173.89M | $129.3M | $116.6M | $31.2M | $69.38M | -$72.13M | $65.6M | $38.73M | $103.65M | $105.68M | $80.16M | $24.55M | $75.45M | $72.44M | $96.81M | $56.48M | $87.35M | $83.58M | $79.93M | $62.32M | $70.03M | $67.54M | $61.39M | $53.96M | $47.67M | $46.99M | $37.74M | $32.31M | $28.59M | $22.36M | $18.39M | $19.52M | $9.76M | $11.21M | -$3.25M | -$6.56M | -$3.63M | $46.54M | $49.14M | $44.29M | $36.07M | $27.8M | $22.7M | $18.8M | $16.99M | $14.5M | $12.41M | $11.24M | $9.84M | $8.65M | $7.59M | $6.59M | $5.67M | $4.96M | $4.02M | -$1.05M | $2.6M | $1.77M |
| -$56M | -$13M | $2M | -$29M | -$7M | -$40M | -$3M | $2M | -$1M | $13M | $0 | $3M | -$21M | -$9M | -$85M | $7M | -$6M | -$30M | -$21M | -$22M | -$35M | $135M | -$14M | -$47M | -$45M | -$27M | $8M | $41M | -$6M | $71M | $8M | $7M | -$1M | $16M | $232M | $6M | $5M | $1M | -$42M | $0 | -$1M | -$39M | -$4M | -$2M | -$23M | $2.5M | -$1.9M | -$4M | $0 | -$36M | $2.9M | $4.2M | -$53M | -$15.5M | -$13.8M | -$7.6M | -$6M | -$9.3M | -$13.1M | -$10.2M | -$11.3M | -$12M | -$8.2M | -$10.6M | -$6.9M | -$9.95M | -$11.4M | -$10.6M | $28M | -$37.9M | -$26.77M | -$23.09M | -$4.61M | -$1.03M | -$1.62M | $13.85M | $832K | -$784K | $1.42M | $25.22M | $853K | $813K | $867K | -$5.85M | $1.02M | $74K | -$189K | $90K | -$912K | -$3.13M | -$616K | -$2.32M | $98K | -$965K | -$987K | -$189K | -$1.12M | -$4.25M | - | -$20.99M | $12K | $205K | $625K | $202K | -$26.57M | -$1.46M | $49K | -$356K | $2.1M | -$2.44M | -$84K | $445K | $121K | - | $243K | $229K | $168K | -$11.31M | $241K | $261K | -$4.01M | $468K | $246K | |
| Non-Operating Interest Income | $33M | $25M | $25M | $27M | $36M | $29M | $20M | $27M | $36M | $32M | $27M | $25M | $28M | $27M | $21M | $14M | $7M | $2M | $2M | $1M | $2M | $2M | $2M | $2M | $3M | $7M | $10M | $12M | $19M | $20M | $22M | $21M | $25M | $24M | $20M | $19M | $16M | $13M | $10M | $10M | $11M | $11M | $11M | $11M | $13M | $11.6M | $9M | $8M | $8M | $8.5M | $7.9M | $8.5M | $10M | $10.1M | $10.3M | $11M | $10.8M | $10.6M | $8.7M | $8.3M | $10.6M | $10.3M | $10.3M | $9.5M | $9.8M | $8.14M | $7.5M | $7M | $8.6M | - | $12.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $29M | $28M | $26M | $26M | $29M | $21M | $12M | $15M | $16M | $16M | $17M | $15M | $16M | $16M | $16M | $17M | $18M | $18M | $19M | $18M | $18M | $19M | $19M | $18M | $18M | $14M | $14M | $12M | $15M | $14M | $16M | $14M | $14M | $15M | $17M | $17M | $13M | $13M | $12M | $12M | $15M | $15M | $11M | $12M | $11M | $11M | $11M | $11M | $9M | $6.4M | $6.7M | $6.5M | $16.5M | $28M | $24M | $19.8M | $19.9M | $20M | $18.9M | $16.4M | $19.4M | $19.7M | $19M | $18.6M | $18.6M | $18.76M | $18.2M | $17.9M | $19.2M | - | $17.67M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$60M | -$10M | $3M | -$30M | -$14M | -$48M | -$11M | -$10M | -$21M | -$3M | -$10M | -$7M | -$33M | -$20M | -$90M | $10M | $5M | -$14M | -$4M | -$5M | -$19M | $152M | $3M | -$31M | -$30M | -$20M | $12M | $41M | -$10M | $65M | $2M | - | -$12M | $7M | $229M | $4M | $2M | $1M | -$40M | $2M | $3M | -$35M | -$4M | -$1M | -$25M | $1.9M | $100K | -$1M | $1M | -$38.1M | $1.7M | $2.2M | -$46.5M | $2.4M | -$100K | $1.2M | $3.1M | $100K | -$2.9M | -$2.1M | -$2.5M | -$2.6M | $500K | -$1.5M | $1.9M | $664K | -$700K | $300K | $38.6M | -$37.9M | -$21.9M | -$23.09M | -$4.61M | -$1.03M | -$1.62M | $13.85M | $832K | -$784K | $1.42M | $25.22M | $853K | $813K | $867K | -$5.85M | $1.02M | $74K | -$189K | $90K | -$912K | -$3.13M | -$616K | -$2.32M | $98K | -$965K | -$987K | -$189K | -$1.12M | -$4.25M | - | -$20.99M | $12K | $205K | $625K | $202K | -$26.57M | -$1.46M | $49K | -$356K | $2.1M | -$2.44M | -$84K | $445K | $121K | - | $243K | $229K | $168K | -$11.31M | $241K | $261K | -$4.01M | $468K | $246K |
Income Before Tax | $484M | $518M | $433M | $393M | $304M | $354M | $370M | $360M | $299M | $380M | $382M | $315M | $186M | $314M | $177M | $305M | $270M | $272M | $306M | $280M | $237M | $436M | $247M | $175M | $104M | $250M | $276M | $299M | $119M | $384M | $319M | $293M | $272M | $303M | $504M | $222M | $145M | $248M | $183M | $142M | $92M | $60M | $163M | $144M | -$22M | $164.1M | $200M | $189M | $160M | $226.6M | $229.6M | $192.2M | $92.3M | $188.9M | $175.8M | $127.7M | $74.2M | $214.5M | $146.9M | $183.9M | $167.1M | $259.3M | $212.7M | $202.3M | $171M | $163.94M | $117.9M | $106M | $59.2M | $35.69M | -$98.9M | $52.59M | $45.02M | $115.08M | $117.39M | $108.9M | $41.33M | $92.02M | $88.6M | $108.99M | $70.12M | $99.81M | $94.36M | $83.72M | $72.38M | $78.13M | $73.38M | $67.59M | $57.13M | $46.51M | $50.24M | $38.26M | $35.45M | $30.74M | $24.44M | $21.08M | $21.55M | $8.31M | $14.79M | -$19.5M | -$1.07M | $2.65M | $53.73M | $54.66M | $21.98M | $37.95M | $30.7M | $24.88M | $20.9M | $17.19M | $15.04M | $13.4M | $11.36M | $10.09M | $8.89M | $7.82M | $6.75M | -$4.68M | $5.2M | $4.28M | -$755K | - | $2.02M |
Income Tax | $109M | $114M | $99M | $88M | $71M | $14M | $71M | $61M | $51M | $89M | $69M | $82M | $37M | $69M | $112M | -$445M | $56M | $13M | $54M | $56M | $35M | $102M | $65M | $38M | $27M | $54M | -$1M | $56M | $16M | -$12M | $70M | $52M | -$11M | $32M | $983M | $48M | $14M | $58M | $37M | $33M | $28M | $68M | $10M | $30M | $8M | $29.2M | $23M | $29M | $72M | $29.6M | $37.5M | $25.4M | $10.7M | $15.1M | $17.7M | $18.1M | $10.4M | $33.8M | $27.3M | $18.3M | $27.6M | $65.1M | $26.3M | $26.9M | $20.3M | $18.76M | $10M | $10.3M | $7.5M | -$39.4M | -$17.28M | $3.41M | $7.34M | $25.26M | $15.56M | $25.14M | $7M | $2.4M | $22.09M | $22.06M | $15.45M | $40.59M | $17.96M | $13.01M | $12.26M | $14.7M | $13.25M | $12.26M | $10.27M | $10.06M | $10.09M | -$10.16M | $8.38M | $5.92M | $4.77M | $5.27M | $5.39M | $540K | $7.8M | -$8.29M | -$556K | $2.17M | $19.65M | $19.3M | $17M | $13.47M | $10.9M | $8.83M | $7.4M | $6.45M | $5.65M | $5.03M | $4.26M | $3.79M | $3.33M | $2.93M | $2.53M | $740K | $1.82M | $1.5M | -$264K | - | - |
Net Income | $375M | $404M | $334M | $305M | $233M | $340M | $299M | $299M | $248M | $291M | $313M | $233M | $149M | $245M | $65M | $750M | $214M | $259M | $252M | $224M | $202M | $334M | $182M | $137M | $77M | $196M | $277M | $243M | $103M | $396M | $249M | $241M | $283M | $271M | -$479M | $174M | $131M | $190M | $146M | $109M | $64M | -$8M | $153M | $114M | -$30M | $134.9M | $177M | $160M | $88M | $197M | $192.1M | $166.8M | $81.6M | $173.8M | $158.1M | $109.6M | $63.8M | $180.7M | $119.6M | $165.6M | $139.5M | $194.2M | $186.4M | $175.4M | $150.7M | $145.18M | $107.9M | $95.7M | $51.7M | $75.08M | -$81.62M | $49.18M | $37.67M | $89.82M | $101.82M | $83.76M | $34.34M | $89.62M | $66.51M | $86.93M | $54.67M | $59.22M | $76.39M | $70.72M | $60.12M | $63.44M | $60.13M | $55.33M | $46.86M | $36.45M | $40.15M | $48.41M | $27.07M | $24.82M | $19.67M | $15.81M | $16.17M | $7.77M | $6.98M | -$11.21M | -$513K | $479K | $34.07M | $35.36M | $4.98M | $24.48M | $19.8M | $16.05M | $13.5M | $10.75M | $9.39M | $8.38M | $7.1M | $6.3M | $5.56M | $4.89M | $4.22M | -$5.42M | $3.38M | $2.78M | -$491K | $3M | $2.02M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $375M | $404M | $334M | $305M | $233M | $340M | $299M | $299M | $248M | $291M | $313M | $233M | $149M | $245M | $65M | $750M | $214M | $259M | $252M | $224M | $202M | $334M | $182M | $137M | $77M | $196M | $277M | $243M | $103M | $396M | $249M | $241M | $283M | $271M | -$479M | $174M | $131M | $190M | $146M | $109M | $64M | -$8M | $153M | $114M | -$30M | $134.9M | $177M | $160M | $88M | $197M | $192.1M | $166.8M | $81.6M | $173.8M | $158.1M | $109.6M | $63.8M | $180.7M | $119.6M | $165.6M | $139.5M | $194.2M | $186.4M | $175.4M | $150.7M | $145.18M | $107.9M | $95.7M | $51.7M | $75.08M | -$81.62M | $49.18M | $37.67M | $89.82M | $101.82M | $83.76M | $34.34M | $89.62M | $66.51M | $86.93M | $54.67M | $59.22M | $76.39M | $70.72M | $60.12M | $63.44M | $60.13M | $55.33M | $46.86M | $36.45M | $40.15M | $48.41M | $27.07M | $24.82M | $19.67M | $15.81M | $16.17M | $7.77M | $6.98M | -$11.21M | -$513K | $479K | $34.07M | $35.36M | $4.98M | $24.48M | $19.8M | $16.05M | $13.5M | $10.75M | $9.39M | $8.38M | $7.1M | $6.3M | $5.56M | $4.89M | $4.22M | -$5.42M | $3.38M | $2.78M | -$491K | $3M | $2.02M |
Shares Outstanding (Basic) | 196M | 197M | 198M | 199M | 201M | 203M | 204M | 204M | 206M | 206M | 206M | 208M | 212M | 213M | 216M | 217M | 220M | 222M | 223M | 223M | 223M | 222M | 223M | 222M | 221M | 220M | 226M | 235M | 239M | 245M | 250M | 258M | 262M | 265M | 268M | 269M | 270M | 270M | 274M | 278M | 279M | 284M | 293M | 294M | 304M | 308.8M | 311.6M | 318.1M | 323.5M | 330.2M | 339.4M | 340.7M | 350.9M | 358.6M | 359.5M | 362M | 366.1M | 363.4M | 360.3M | 361.5M | 370.3M | 368.1M | 364.8M | 359.1M | 352.4M | - | 341.44M | 336.67M | 334.5M | - | 329.03M | 327.32M | 333.86M | - | 344.28M | 355.67M | 364.46M | - | 371.29M | 370.66M | 373.87M | - | 371.77M | 371M | 367.44M | - | 362.56M | 357.79M | 356.74M | - | 346.31M | 343.73M | 341.69M | - | 338.35M | 336.61M | 335.78M | - | 332.4M | 330.44M | 329.34M | - | 322.73M | 318.22M | 313.56M | - | 300.9M | 296.49M | 292.38M | - | 274.95M | 271.51M | 268.38M | - | 261.69M | 258.45M | 255.07M | - | 246.63M | 278.45M | 258.4M | - | 265.3M |
Shares Outstanding (Diluted) | 200M | 199M | 200M | 202M | 203M | 206M | 208M | 210M | 212M | 212M | 211M | 211M | 216M | 217M | 219M | 220M | 224M | 228M | 229M | 229M | 229M | 229M | 227M | 224M | 222M | 222M | 229M | 236M | 243M | 249M | 255M | 264M | 269M | 273M | 268M | 275M | 278M | 278M | 281M | 284M | 282M | 284M | 296M | 296M | 304M | 313.3M | 317.1M | 323.5M | 329.1M | 336.4M | 346.2M | 349.1M | 359.9M | 368.2M | 364.7M | 368.2M | 371.2M | 381.7M | 373.7M | 376M | 405.5M | 403.6M | 406.2M | 391.7M | 374.3M | - | 360.32M | 349.75M | 338.9M | - | 329.03M | 333.39M | 341.12M | - | 352.78M | 365.46M | 377.63M | - | 389.12M | 388.23M | 391.32M | - | 389.15M | 385.44M | 386.38M | - | 385.87M | 375.07M | 372.97M | - | 366.43M | 364.72M | 358.5M | - | 351.11M | 347.11M | 350.12M | - | 352.87M | 330.44M | 329.34M | - | 361.6M | 364.04M | 359.78M | - | 350.3M | 337.97M | 333.6M | - | 315.73M | 304.45M | 298.17M | - | 290M | 288.61M | 281.11M | - | 280.24M | 278.45M | 258.4M | - | 265.3M |
EPS (Basic) | $1.91 | $2.05 | $1.69 | $1.53 | $1.16 | $1.67 | $1.47 | $1.47 | $1.20 | $1.41 | $1.52 | $1.12 | $0.70 | $1.15 | $0.30 | $3.46 | $0.97 | $1.17 | $1.13 | $1 | $0.91 | $1.50 | $0.82 | $0.62 | $0.35 | $0.89 | $1.23 | $1.03 | $0.43 | $1.62 | $1 | $0.93 | $1.08 | $1.02 | -$1.89 | $0.65 | $0.50 | $0.70 | $0.53 | $0.39 | $0.23 | -$0.03 | $0.52 | $0.39 | -$0.10 | $0.44 | $0.57 | $0.50 | $0.27 | $0.60 | $0.57 | $0.49 | $0.23 | $0.48 | $0.44 | $0.30 | $0.17 | $0.50 | $0.33 | $0.46 | $0.38 | $0.44 | $0.47 | $0.46 | $0.40 | - | $0.32 | $0.28 | $0.15 | - | -$0.25 | $0.15 | $0.11 | - | $0.30 | $0.24 | $0.09 | - | $0.18 | $0.23 | $0.15 | - | $0.21 | $0.19 | $0.16 | - | $0.17 | $0.15 | $0.13 | - | $0.12 | $0.14 | $0.08 | - | $0.06 | $0.05 | $0.05 | - | $0.02 | -$0.03 | $0 | - | $0.11 | $0.11 | $0.02 | - | $0.07 | $0.06 | $0.05 | - | $0.04 | $0.04 | $0.03 | - | $0.03 | $0.02 | $0.02 | - | $0.02 | $0.02 | -$0.01 | - | $0.01 |
EPS (Diluted) | $1.88 | $2.03 | $1.67 | $1.51 | $1.15 | $1.65 | $1.44 | $1.42 | $1.17 | $1.37 | $1.48 | $1.10 | $0.69 | $1.13 | $0.30 | $3.41 | $0.96 | $1.14 | $1.10 | $0.98 | $0.88 | $1.46 | $0.80 | $0.61 | $0.35 | $0.88 | $1.21 | $1.03 | $0.42 | $1.59 | $0.98 | $0.91 | $1.05 | $0.99 | -$1.89 | $0.64 | $0.49 | $0.68 | $0.52 | $0.38 | $0.23 | -$0.03 | $0.52 | $0.39 | -$0.10 | $0.43 | $0.56 | $0.49 | $0.27 | $0.59 | $0.55 | $0.48 | $0.23 | $0.47 | $0.43 | $0.30 | $0.17 | $0.47 | $0.32 | $0.44 | $0.34 | $0.40 | $0.42 | $0.42 | $0.38 | - | $0.30 | $0.27 | $0.15 | - | -$0.25 | $0.15 | $0.11 | - | $0.29 | $0.23 | $0.09 | - | $0.17 | $0.22 | $0.14 | - | $0.20 | $0.18 | $0.16 | - | $0.16 | $0.15 | $0.13 | - | $0.11 | $0.13 | $0.08 | - | $0.06 | $0.05 | $0.05 | - | $0.02 | -$0.03 | $0 | - | $0.09 | $0.10 | $0.01 | - | $0.06 | $0.05 | $0.04 | - | $0.03 | $0.03 | $0.03 | - | $0.02 | $0.02 | $0.02 | - | $0.02 | $0.01 | -$0.01 | - | $0.01 |
EBIT | $513M | $546M | $459M | $419M | $333M | $375M | $382M | $375M | $315M | $396M | $399M | $330M | $202M | $330M | $193M | $322M | $288M | $290M | $325M | $298M | $255M | $455M | $266M | $193M | $122M | $264M | $290M | $311M | $134M | $398M | $335M | $307M | $286M | $318M | $521M | $239M | $158M | $261M | $195M | $154M | $107M | $75M | $174M | $156M | -$11M | $175.1M | $211M | $200M | $169M | $233M | $236.3M | $198.7M | $108.8M | $216.9M | $199.8M | $147.5M | $94.1M | $234.5M | $165.8M | $200.3M | $186.5M | $279M | $231.7M | $220.9M | $189.6M | $182.7M | $136.1M | $123.9M | $78.4M | $39.49M | -$81.22M | $65.6M | $38.73M | $103.65M | $105.68M | $80.16M | $24.55M | $75.45M | $72.44M | $96.81M | $56.48M | $87.35M | $83.58M | $79.93M | $62.32M | $70.03M | $67.54M | $61.39M | $53.96M | $47.67M | $46.99M | $37.74M | $32.31M | $28.59M | $22.36M | $18.39M | $19.52M | $9.76M | $11.21M | -$3.25M | -$6.56M | -$3.63M | $46.54M | $49.14M | $44.29M | $36.07M | $27.8M | $22.7M | $18.8M | $16.99M | $14.5M | $12.41M | $11.24M | $9.84M | $8.65M | $7.59M | $6.59M | $5.67M | $4.96M | $4.02M | -$1.05M | $2.6M | $1.77M |
EBITDA | $602M | $594M | $504M | $494M | $386M | $474M | $457M | $451M | $396M | $461M | $478M | $402M | $295M | $410M | $348M | $397M | $367M | $350M | $382M | $352M | $324M | $349M | $323M | $289M | $184M | $311M | $337M | $323M | $204M | $389M | $386M | $356M | $354M | $366M | $351M | $290M | $209M | $314M | $293M | $211M | $167M | $187M | $242M | $224M | $85M | $247.7M | $291M | $277M | $247M | $353.9M | $319.9M | $282.3M | $243.1M | $306M | $287.9M | $234.2M | $176.5M | $319.5M | $242.9M | $270.4M | $257.2M | $328.5M | $272.6M | $262.6M | $230.6M | $222.07M | $176.9M | $165.8M | $82.8M | $118.1M | -$14.96M | $132.61M | $84.88M | $144.51M | $142.96M | $101.39M | $57.34M | $108.29M | $100.05M | $97.44M | $79.52M | $109.34M | $104.11M | $105.45M | $79.22M | $87.47M | $83.73M | $77.5M | $70.9M | $66.23M | $61.33M | $55.42M | $47.15M | $43.93M | $38.85M | $33.13M | $33.63M | $30.1M | $28.08M | $34.24M | $9.27M | $10.01M | $58.93M | $57.79M | $77.42M | $42.5M | $32.6M | $26.13M | $19.5M | $20.48M | $16.88M | $14.63M | $13.24M | $11.5M | $9.86M | $8.68M | $7.52M | $17.88M | $5.41M | $4.42M | $3.57M | $2.62M | $1.52M |