Key Metrics
$74.70
$19.824B
$4.068B
$1.875B
$63M
$1.196B
3.52%
3.12%
19.12%
$4.288B
$49.965B
$10.415B
$11.517B
Financials
| Name | 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 | $6.243B | $5.529B | $4.037B | $4.016B | $3.69B | $4.322B | $3.883B | $3.854B | $3.631B | $4.061B | $3.578B | $3.61B | $3.443B | $3.868B | $3.443B | $3.567B | $3.41B | $3.856B | $3.435B | $3.572B | $3.427B | $3.757B | $3.207B | $2.801B | $3.407B | $4.141B | $3.624B | $3.72B | $3.469B | $4.087B | $3.714B | $3.86B | $3.63B | $4.177B | $3.72B | $3.79B | $3.587B | $4.242B | $3.791B | $3.885B | $3.499B | $4.153B | $3.707B | $3.805B | $3.469B | $4.195B | $3.75B | $3.871B | $3.502B | $4.058B | $3.491B | $3.637B | $3.399B | $3.945B | $3.407B | $3.561B | $3.307B | $3.853B | $3.381B | $3.487B | $3.151B | $3.587B | $2.995B | $3.041B | $2.92B | $3.266B | $2.838B | $2.871B | $2.747B | $3.371B | $3.316B | $3.477B | $3.195B | $3.626B | $3.101B | $3.126B | $2.841B | $3.216B | $2.774B | $2.823B | $2.563B | $2.939B | $2.523B | $2.616B | $2.403B | $2.789B | $2.319B | $2.408B | $2.231B | $2.506B | $2.029B | $2.15B | $1.937B | $2.119B | $1.768B | $1.917B | $1.732B | $1.97B | $1.571B | $1.747B | $1.601B | $1.802B | $1.453B | $1.52B | $1.379B | $1.502B | $1.211B | $1.27B | $1.147B | $1.198B | $1.033B | $1.094B | $905.8M | $895M | $746.8M | $786.3M | $696.6M | $751.9M | $631.8M | $666.5M | $567M | $650.5M | $537.7M | $526M | $459.9M | $532.2M | $422.3M | $425.2M | $376.5M | $456.1M | $339.5M | $381.8M | $321.2M | $401M | $327.8M | $347.6M | $308.9M | $376.3M | $275.4M | $301.8M | $282.8M | $323.8M | $281.6M | $298.5M | $274.3M | $292.6M | $246.6M | $232M | $216.4M | $248M | $204.8M | $223.6M | $205M | $248.4M | $185.6M | $200.3M | $177.2M | $211.7M | $178.5M | $60.8M | $54.8M | $64.6M | $49.4M | $55.7M | $51.2M | $61.5M | $46.4M | $58.6M | $46.7M |
Cost of Revenue | $5.205B | $6.114B | $3.283B | $3.347B | $3.061B | $3.464B | $3.122B | $3.172B | $3.007B | $3.245B | $2.875B | $2.909B | $2.954B | $3.086B | $2.757B | $2.859B | $2.905B | $3.069B | $2.747B | $2.847B | $2.837B | $2.987B | $2.56B | $2.599B | $2.843B | $3.341B | $2.995B | $2.981B | $2.877B | $3.279B | $3.033B | $3.093B | $3.033B | $3.365B | $3.081B | $3.037B | $2.99B | $3.447B | $3.161B | $3.139B | $2.925B | $3.119B | $3.103B | $3.084B | $2.915B | $3.119B | $2.813B | $2.795B | $2.623B | $3.013B | $2.585B | $2.607B | $2.541B | $2.889B | $2.516B | $2.541B | $2.434B | $2.855B | $2.505B | $2.473B | $2.418B | $2.688B | $2.211B | $2.153B | $2.162B | $2.375B | $2.052B | $2.012B | $2.014B | - | $2.406B | $2.416B | $2.327B | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$58.65M | -$57.34M | -$57.04M | -$52.64M | -$74.7M | -$29M | -$47M | -$45M | -$44M | -$42.2M | -$41M | -$33.9M | -$34.9M | -$29.8M | -$29.4M | -$26M | -$30M | -$24.5M | -$24.7M | -$20.5M | -$22.2M | -$28.5M | -$15.3M | -$18.8M | -$20.5M | -$22.9M | -$12.5M | -$16.4M | -$22.4M | -$13.4M | $100.5M | $89.2M | $100.4M | $95.3M | $97.3M | $85.2M | $97.8M | $78.1M | $83.9M | $73.2M | $82M | $80.3M | $82.1M | $75.4M | $325.3M | $78.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $1.038B | -$585M | $754.3M | $668.3M | $629.5M | $857.9M | $761M | $681.7M | $623.8M | $816M | $703M | $700.9M | $489.6M | $781.8M | $686.3M | $708.2M | $504.9M | $786.5M | $687.7M | $725.1M | $590.3M | $769.8M | $646.3M | $201.7M | $564M | $800.1M | $628.4M | $739.2M | $592.1M | $807.6M | $681.7M | $767.1M | $596.5M | $811.2M | $638.3M | $752.7M | $597M | $795.3M | $630.3M | $745.7M | $574.4M | $1.035B | $603.8M | $721.4M | $554M | $1.076B | $936.4M | $1.076B | $879.4M | $1.045B | $905.3M | $1.03B | $857.9M | $1.055B | $890.8M | $1.02B | $872.9M | $998.1M | $876.2M | $1.015B | $733M | $899.1M | $783.8M | $887.8M | $757.6M | $890.7M | $785.3M | $858.9M | $732.8M | - | $910.6M | $1.061B | $868.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.861B | $1.51B | $1.577B | $1.432B | $1.577B | $1.24B | $1.317B | $1.192B | $1.242B | $1.075B | $1.135B | $939.7M | $929.9M | $776.6M | $815.7M | $722.6M | $781.9M | $656.3M | $691.2M | $587.5M | $672.7M | $566.2M | $541.3M | $478.7M | $552.7M | $445.2M | $437.7M | $392.9M | $478.5M | $352.9M | $281.3M | $232M | $300.6M | $232.5M | $250.3M | $223.7M | $278.5M | $197.3M | $217.9M | $209.6M | $241.8M | $201.3M | $216.4M | $198.9M | -$32.7M | $168.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $165.1M | $293.9M | $163.5M | $170.4M | $84.1M | $112.3M | $99.5M | $111M | $85.3M | $115.6M | $89.8M | $99.1M | $89.2M | $84.5M | $86.4M | $110.9M | $96.7M | $109.8M | $95M | $103.2M | $71.6M | $101.3M | $90.2M | $82.1M | $86.8M | $97.5M | $97.2M | $107.7M | $103.6M | $119.1M | $113.5M | $117.4M | $105.4M | $121.4M | $99.5M | $110.1M | $108.6M | $120.8M | $104.1M | $110.9M | $108.1M | $459M | $103.7M | $110.1M | $102.1M | $505.2M | $502.8M | $527.9M | $496.7M | $480.8M | $497.8M | $506.9M | $486.2M | $507.4M | $503.5M | $513.3M | $510.4M | $510.7M | $502.8M | $526.5M | $410.9M | $459.5M | $469.7M | $472.4M | $466.6M | $491.1M | $490.5M | $460.8M | $450.4M | $2.923B | $537.2M | $543.8M | $517.7M | $3.094B | $2.751B | $2.665B | $2.525B | $2.742B | $2.467B | $2.406B | $2.279B | $2.513B | $2.248B | $2.234B | $2.146B | $2.394B | $2.072B | $2.064B | $2.002B | $2.136B | $1.794B | $1.813B | $1.735B | $1.785B | $1.557B | $1.586B | $1.504B | $1.667B | $1.389B | $1.456B | $1.41B | $1.524B | $1.27B | $1.267B | $1.215B | $1.271B | $1.064B | $1.06B | $1.012B | $1.023B | $914.4M | $916.4M | $804.2M | $768.2M | $667M | $663.5M | $622.6M | $647.2M | $572.2M | $565.3M | $507.4M | $562.7M | $491.9M | $445.3M | $412.1M | $465.4M | $387.2M | $360.3M | $338.7M | $401M | $313.4M | $211.6M | $189M | $238.9M | $190.3M | $193.2M | $189.1M | $222.8M | $161.6M | $168.5M | $168.9M | $191.5M | $167.6M | $163.2M | $162.9M | -$82M | $146.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $165.1M | $293.9M | $163.5M | $170.4M | $84.1M | $112.3M | $99.5M | $111M | $85.3M | $115.6M | $89.8M | $99.1M | $89.2M | $84.5M | $86.4M | $110.9M | $96.7M | $109.8M | $95M | $103.2M | $71.6M | $101.3M | $90.2M | $82.1M | $86.8M | $97.5M | $97.2M | $107.7M | $103.6M | $119.1M | $113.5M | $117.4M | $105.4M | $121.4M | $99.5M | $110.1M | $108.6M | $120.8M | $104.1M | $110.9M | $108.1M | $459M | $103.7M | $110.1M | $102.1M | $505.2M | $502.8M | $527.9M | $496.7M | $480.8M | $497.8M | $506.9M | $486.2M | $507.4M | $503.5M | $513.3M | $510.4M | $510.7M | $502.8M | $526.5M | $410.9M | $459.5M | $469.7M | $472.4M | $466.6M | $491.1M | $490.5M | $460.8M | $450.4M | $2.923B | $537.2M | $543.8M | $517.7M | $3.094B | $2.751B | $2.665B | $2.525B | $2.742B | $2.467B | $2.406B | $2.279B | $2.513B | $2.248B | $2.234B | $2.146B | $2.394B | $2.072B | $2.064B | $2.002B | $2.136B | $1.794B | $1.813B | $1.735B | $1.785B | $1.557B | $1.586B | $1.504B | $1.667B | $1.389B | $1.456B | $1.41B | $1.524B | $1.27B | $1.267B | $1.215B | $1.271B | $1.064B | $1.06B | $1.012B | $1.023B | $914.3M | $916.4M | $804.2M | $768.2M | $667M | $663.5M | $622.6M | $647.2M | $572.2M | $565.3M | $507.4M | $562.7M | $491.9M | $445.3M | $412.1M | $465.4M | $387.2M | $360.3M | $338.7M | $401M | $313.4M | $211.6M | $189M | $238.9M | $190.3M | $193.2M | $189.1M | $222.8M | $161.6M | $168.5M | $168.9M | $191.5M | $167.6M | $163.2M | $162.9M | -$82M | $146.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $705.6M | -$977.2M | $530.1M | $439.2M | $486.4M | $685.3M | $600.1M | $510.3M | $478.9M | $646.7M | $560.8M | $550.7M | $346.5M | $642.7M | $546M | $541.6M | $353M | $622.5M | $541.6M | $568.4M | $465.4M | $614.7M | $501.4M | $62.5M | $420.2M | $646.4M | $473.3M | $573.7M | $428.9M | $627.2M | $502.3M | $582.3M | $421.7M | $620.1M | $470.2M | $571.5M | $415.7M | $601.9M | $453.1M | $561.8M | $392.1M | $575.5M | $428.3M | $538.6M | $377.7M | $570.6M | $433.6M | $548.4M | $382.7M | $564.4M | $407.5M | $523M | $371.7M | $548M | $387.3M | $506.4M | $362.5M | $487.4M | $373.4M | $488.1M | $322.1M | $439.6M | $314.1M | $415.4M | $291M | $399.6M | $294.8M | $398.1M | $282.4M | $448.4M | $373.4M | $516.8M | $350.8M | $531.8M | $350.2M | $461.6M | $315.5M | $474.2M | $307.4M | $417.4M | $284.4M | $426.1M | $274.5M | $382M | $257.3M | $394.9M | $247.4M | $343.7M | $229.3M | $370.26M | $234.41M | $336.65M | $202.2M | $333.38M | $211.39M | $330.49M | $228.86M | $303.58M | $182.21M | $291.11M | $191.28M | $278.43M | $182.25M | $253.72M | $163.69M | $231.9M | $147.2M | $210.47M | $134.58M | $175.1M | $118.6M | $177.8M | $101.6M | $126.8M | $79.8M | $122.8M | $74M | $104.7M | $59.6M | $101.2M | $59.6M | $87.8M | $45.8M | $80.7M | $47.8M | $66.8M | $35.1M | $64.9M | $37.8M | $55.1M | $26.1M | $56.6M | $31.3M | $48M | $30.2M | $45.3M | $23.1M | $43.7M | $25.3M | $38.8M | $27.5M | $36.9M | $21.9M | $42.5M | $25.5M | $37.2M | $13.5M | $232M | $216.4M | -$548.7M | $204.8M | $223.6M | $205M | -$488.7M | $185.6M | $200.3M | $177.2M | -$480.7M | $178.5M | $60.8M | $54.8M | -$142M | $49.4M | $55.7M | $51.2M | -$133M | $46.4M | $58.6M | $46.7M |
| -$131.4M | -$53.1M | -$43.2M | -$40.7M | -$63.2M | -$35.4M | -$40.4M | -$41.7M | -$26.8M | -$23.9M | -$38.3M | -$27.4M | -$19.3M | -$17.8M | -$29.1M | -$40.1M | -$42.8M | -$10.6M | -$43.7M | -$73.5M | -$47.5M | -$49.6M | -$48.5M | -$47.2M | -$45.8M | -$42.5M | -$49.3M | -$50.2M | -$46M | -$55.2M | -$56.7M | -$52.5M | -$46.9M | -$43.6M | -$52.4M | -$51.3M | -$45.4M | -$40.1M | -$42M | -$44.8M | -$40.1M | -$36.8M | -$35.9M | -$34.6M | -$34.2M | -$30M | -$31.4M | -$35.5M | -$46M | -$53.1M | -$70.9M | -$40.7M | -$40.9M | -$40.3M | -$40.3M | -$34.9M | -$29.2M | -$30.3M | -$31.9M | -$27.6M | -$32.1M | -$32.1M | -$29.8M | -$23.7M | -$24.1M | -$28.6M | -$28.9M | -$21.9M | -$21.4M | $16M | -$13.9M | -$7.7M | -$2.9M | $12.6M | $8M | $12.5M | $5.2M | $12.1M | $6.3M | $6.3M | $4.9M | $10.4M | $6.9M | $5M | $5.2M | $6.6M | $3.2M | $4.9M | $2.5M | $6.76M | $4M | $1.87M | $2.5M | $5.4M | $2.44M | $3.45M | $2.52M | $6.86M | $2.52M | $2.88M | $410K | $4.3M | $3.11M | $2.63M | $110.92M | -$9.4M | $4.5M | $12.1M | $8.1M | $17.9M | $5M | $13.9M | $11M | -$10M | $10.1M | $13.6M | $7.1M | $12.5M | $6.5M | $7.7M | $3.1M | $13.4M | $6.7M | $9M | $6M | $600K | $6.1M | $7M | $4.5M | $21.7M | $1.8M | $5.6M | $4.4M | $20.1M | $100K | $4.1M | $2.1M | $23.5M | - | $2.9M | $1M | $19.5M | $1.8M | $1.9M | $4.9M | $6.7M | $5.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $47M | $28.1M | $17.2M | $21.9M | $29.7M | $26.9M | $26M | $21M | $27M | $25.8M | $15.2M | $30.1M | $35.6M | $28.5M | $22.9M | $11.1M | $8.2M | $7.2M | $7M | $6.8M | $6.3M | $7.2M | $5.9M | $6.5M | $12.7M | $13.4M | $13.5M | $16.4M | $17M | $15.2M | $12.7M | $13.9M | $15.4M | $11.7M | $12.6M | $11.5M | $13.9M | $12M | $10.9M | $9.5M | $10.2M | $10.3M | $9.7M | $10.1M | $9.4M | $11.8M | $10.8M | $11.8M | $8.7M | $8.6M | $7.7M | $8.5M | $8.1M | $9.1M | $7.5M | $9.1M | $9.3M | $9.2M | $7.9M | $9.3M | $9.8M | $6.7M | $6.3M | $6.2M | $5.7M | $5.6M | $4.9M | $5.5M | $5.4M | - | $14.4M | $12.7M | $14.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $119M | $81.2M | $60.4M | $62.6M | $59.1M | $62.3M | $66.4M | $62.7M | $53.8M | $49.7M | $53.5M | $57.5M | $54.9M | $46.3M | $52M | $51.2M | $51M | $17.8M | $50.7M | $80.3M | $53.8M | $56.8M | $54.4M | $53.7M | $58.5M | $55.9M | $62.8M | $66.6M | $63M | $70.4M | $69.4M | $66.4M | $62.3M | $55.3M | $65M | $62.8M | $59.3M | $52.1M | $52.9M | $54.3M | $50.3M | $47.1M | $45.6M | $44.7M | $43.6M | $41.8M | $42.2M | $45.5M | $47.7M | $48.4M | $50.5M | $49.2M | $49M | $49.4M | $47.8M | $44M | $38.5M | $39.5M | $39.8M | $36.9M | $41.9M | $38.8M | $36.1M | $29.9M | $29.8M | $34.2M | $33.8M | $27.4M | $26.8M | - | $35.1M | $31.4M | $25.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$59.4M | - | - | - | -$33.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$1.8M | -$7M | -$13.3M | -$28.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $16M | $6.8M | $11M | $8.1M | $12.6M | $8M | $12.5M | $5.2M | $12.1M | $6.3M | $6.3M | $4.9M | $10.4M | $6.9M | $5M | $5.2M | $6.6M | $3.2M | $4.9M | $2.5M | $6.76M | $4M | $1.87M | $2.5M | $5.4M | $2.44M | $3.45M | $2.52M | $6.86M | $2.52M | $2.88M | $410K | $4.3M | $3.11M | $2.63M | $110.92M | -$9.4M | $4.5M | $12.1M | $8.1M | $17.9M | $5M | $13.9M | $11M | -$10M | $10.1M | $13.6M | $7.1M | $12.5M | $6.5M | $7.7M | $3.1M | $13.4M | $6.7M | $9M | $6M | $600K | $6.1M | $7M | $4.5M | $21.7M | $1.8M | $5.6M | $4.4M | $20.1M | $100K | $4.1M | $2.1M | $23.5M | - | $2.9M | $1M | $19.5M | $1.8M | $1.9M | $4.9M | $6.7M | $5.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $574.2M | -$1.03B | $486.9M | $398.5M | $423.2M | $647.2M | $559.7M | $468.6M | $452.1M | $619.9M | $522.5M | $523.3M | $327.2M | $616.8M | $516.9M | $501.5M | $310.2M | $578.1M | $497.9M | $494.9M | $417.9M | $566.7M | $452.9M | $15.3M | $374.4M | $607.9M | $424M | $523.5M | $382.9M | $574.1M | $445.6M | $529.8M | $374.8M | $576.5M | $417.8M | $520.2M | $370.3M | $561.8M | $411.1M | $517M | $352M | $538.7M | $392.4M | $504M | $343.5M | $549.4M | $402.2M | $514.7M | $343.7M | $511.3M | $336.6M | $482.3M | $330.8M | $507.7M | $347M | $471.5M | $333.3M | $457.1M | $341.5M | $460.5M | $290M | $407.5M | $284.3M | $391.7M | $266.9M | $371M | $265.9M | $376.2M | $261M | $424.5M | $352.7M | $498.1M | $339.8M | $517.6M | $330.9M | $439.4M | $297.2M | $450M | $280.7M | $391.9M | $269.3M | $409.6M | $258.2M | $367.7M | $245.2M | $384.9M | $238.6M | $336.4M | $218.9M | $340.93M | $210.78M | $323.69M | $193.9M | $271.19M | $205.83M | $324.55M | $217.54M | $248.54M | $164.09M | $271.67M | $170.98M | $242.07M | $150.22M | $223.64M | $252.01M | $208.2M | $124.2M | $187.7M | $116.1M | $160.2M | $102.1M | $157.9M | $90.7M | $124.7M | $71.4M | $114.4M | $68.4M | $100.9M | $54.4M | $91.4M | $52.2M | $80.1M | $39.2M | $72M | $40.7M | $62.5M | $30.5M | $57.3M | $32.1M | $51.3M | $21M | $48M | $25.4M | $41.8M | $21M | $39.4M | $16.6M | $34.6M | $17.4M | $34.4M | $19.9M | $29.5M | $13.8M | $33.9M | $20.7M | $31.8M | $9.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $154.6M | -$131.3M | $132.3M | $120.5M | $120.7M | $170.6M | $150.2M | $123.7M | $116M | $164.2M | $136.1M | $141.2M | $83.4M | $163.5M | $134.7M | $133.1M | $115.5M | $133.6M | $120M | $123.2M | $111.9M | $141.5M | $120.9M | $21.9M | $97.4M | $158.9M | $112.3M | $130.6M | $102.7M | $149.7M | $115.3M | $136.7M | $90.9M | $289.5M | $132M | $166.7M | $108M | $182.8M | $134.3M | $167.9M | $115.5M | $176.7M | $128.9M | $165.3M | $112.7M | $182.2M | $134.4M | $160.3M | $116.3M | $176.3M | $116.2M | $163.6M | $109.2M | $137.2M | $118.7M | $161.9M | $109.3M | $156.8M | $117.1M | $158.1M | $73.9M | $139.4M | $96.9M | $133.2M | $90.7M | $124.7M | $90.5M | $129.7M | $88.7M | $142.1M | $118.2M | $167.2M | $115.2M | $175.5M | $112.1M | $148.8M | $100.5M | $151.4M | $92.9M | $131.7M | $90.9M | $137.9M | $86.9M | $124.3M | $86.1M | $129.4M | $80.3M | $113.1M | $73.6M | $119.65M | $75.51M | $110.56M | $67.1M | $104.07M | $69.7M | $122.01M | $79.86M | $112.45M | $64.34M | $107.61M | $67.72M | $99.86M | $64.55M | $96.26M | $108.47M | $88.3M | $53.9M | $80.6M | $50.5M | $65.8M | $46.1M | $71.6M | $39.4M | $50.3M | $29.9M | $48M | $28.3M | $40.7M | $22.2M | $38.4M | $21.7M | $32.5M | $15.5M | $29.9M | $16.6M | $25M | $12.3M | $23.8M | $13.2M | $20.6M | $8.2M | $20.7M | $10.7M | $18M | $10.6M | $17M | $7.7M | $14.3M | $9.7M | $15.8M | $9.4M | $12.4M | $7.1M | $16.5M | $9.9M | $14.7M | $4.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $418.7M | -$897.9M | $360.4M | $277.8M | $303.4M | $478.9M | $409.9M | $348.2M | $337M | $457.8M | $388.3M | $383.2M | $243.9M | $455.9M | $383.3M | $370M | $194.6M | $449.9M | $380.1M | $371.6M | $306M | $428.5M | $334.9M | -$14.4M | $271.7M | $449.8M | $312.2M | $394.1M | $279.7M | $429.7M | $331.3M | $394.8M | $284.7M | $287.8M | $286.9M | $355.1M | $262.4M | $380.4M | $278.2M | $351.9M | $236.3M | $364.2M | $266.7M | $342.7M | $229.8M | $373M | $273.6M | $358.4M | $228M | $340.4M | $224.7M | $321.6M | $224.8M | $343.6M | $233.6M | $314.2M | $226M | $307.2M | $228.9M | $307.2M | $217.1M | $278.5M | $195.6M | $268.8M | $180.9M | $256.6M | $182.7M | $253.8M | $178.2M | $298.4M | $241.3M | $341.9M | $232.7M | $354.7M | $226.8M | $303.1M | $201.9M | $310.7M | $194.1M | $266.5M | $183.3M | $282.1M | $178.2M | $248.4M | $164.3M | $262.1M | $161.5M | $228.2M | $147.8M | $247.3M | $151.36M | $215M | $129.3M | $227.04M | $138.57M | $205.99M | $140.2M | $183.06M | $102.27M | $166.93M | $103.66M | $157.27M | $97.31M | $144M | $154.82M | $143.9M | $77.2M | $120.9M | $73.8M | $107.7M | $65.5M | $100.1M | $59M | $54.3M | $47.8M | $77.2M | $45.6M | $69.2M | $36.4M | $60.7M | $35.2M | $58.9M | $27M | $50.5M | $27M | $45.9M | $21M | $38.3M | -$7.5M | $35.4M | $13.1M | $31.3M | $15.9M | $27.7M | $12.6M | $26.6M | $15.6M | $28.8M | $9.6M | $21M | $12.7M | $22.9M | $8.9M | $21.4M | $12.7M | $20.9M | $7.3M | $14.1M | $8.2M | $15.7M | $3.6M | $12.4M | $7.6M | $15.2M | $2.9M | $10.4M | $6.3M | $6.6M | -$29.8M | $2.9M | $1.6M | $2.3M | -$700K | $3.3M | $1.1M | $4M | -$700K | $4.1M | $1.3M |
Minority Interests | -$13.5M | -$43.2M | -$19.1M | -$20.2M | -$15.7M | -$30.9M | -$24M | -$20.1M | -$18.4M | -$120.2M | -$16.4M | -$16.9M | -$16.4M | -$43.2M | -$18.8M | -$21.6M | -$20.8M | -$33.7M | -$24.5M | -$23.4M | -$18.2M | -$30.4M | -$21.6M | -$9.8M | -$13.6M | -$34.8M | -$22M | -$23.4M | -$16.5M | -$30.5M | -$32.4M | -$30.6M | -$20.6M | -$33.4M | -$23.3M | -$26.5M | -$20.6M | -$30.1M | -$24.4M | -$25.8M | -$17.9M | -$32.6M | -$27.4M | -$28.8M | -$20.7M | -$43.5M | -$29.8M | -$33.2M | -$22.5M | -$40M | -$28.7M | -$32.1M | -$19.7M | -$36.5M | -$29.7M | -$31.5M | -$21.4M | -$35.3M | -$25.2M | -$32.1M | -$15.2M | -$32M | -$21M | -$25.5M | -$17.5M | -$27.1M | -$17.1M | -$20.4M | -$13.7M | -$27.4M | -$27.7M | -$34.9M | -$24M | -$40.9M | -$24.6M | -$26.4M | -$18.9M | -$33.5M | -$17M | -$22.4M | -$17.6M | -$29.5M | -$16.5M | -$22.6M | -$13.8M | -$25.6M | -$16.2M | -$22.1M | -$12.2M | -$26.02M | -$16.1M | -$24.26M | -$13.8M | -$25.57M | -$12.46M | -$18.67M | -$11.63M | -$18.92M | -$9.92M | -$15.57M | -$8.38M | -$15.06M | -$11.65M | -$16.61M | -$11.28M | -$24M | -$6.9M | -$13.8M | -$8.2M | -$13.3M | -$9.5M | -$13.8M | -$7.7M | $20.1M | -$6.3M | -$10.8M | -$5.5M | -$9M | -$4.2M | -$7.7M | -$4.7M | -$11.3M | -$3.3M | -$8.4M | -$2.9M | -$8.4M | -$2.8M | -$4.8M | -$1.6M | -$4.7M | -$300K | -$4M | -$1.2M | -$3.9M | -$2.2M | -$4.2M | -$2.9M | -$8.5M | -$1.9M | -$2.4M | -$2.2M | -$5.8M | -$2.2M | -$4M | -$1.9M | -$3.8M | -$1.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $100K | $0 | $200K | $300K | $500K | $500K | $1.7M | $1.2M | $2M | $1.5M | $3.4M | $2.5M | $3.9M | $2.8M | $5.7M | $4.3M | $6.3M | $4.1M | $7M | $4.8M | $7.8M | $5.4M | - | $4.5M | $6.4M | $4.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $405.2M | -$941.1M | $341.3M | $257.6M | $287.7M | $448M | $385.9M | $328.1M | $318.6M | $337.6M | $371.9M | $366.3M | $227.5M | $412.7M | $364.5M | $348.4M | $173.8M | $416.2M | $355.6M | $348.2M | $287.8M | $398.1M | $313.3M | -$24.2M | $258.1M | $415M | $290.2M | $370.7M | $263.2M | $399.2M | $298.9M | $364.1M | $264.1M | $254.2M | $263.3M | $328.1M | $241.3M | $348.6M | $252.6M | $324.1M | $216.9M | $328.2M | $236.8M | $310M | $206.3M | $323.8M | $239.5M | $318.9M | $201.4M | $293.4M | $191.2M | $281.7M | $199.7M | $307.1M | $199.4M | $276.3M | $200.1M | $271.9M | $203.7M | $275.1M | $201.9M | $246.5M | $174.6M | $243.3M | $163.4M | $229.5M | $165.6M | $233.4M | $164.5M | $271M | $213.6M | $307M | $208.7M | $313.8M | $202.2M | $276.7M | $183M | $277.2M | $177.1M | $244.1M | $165.7M | $252.6M | $161.7M | $225.8M | $150.5M | $236.5M | $145.3M | $206.1M | $135.6M | $221.28M | $135.27M | $190.75M | $115.5M | $201.47M | $126.1M | $187.32M | $128.57M | $164.14M | $92.36M | $151.37M | $95.28M | $142.21M | $85.66M | $127.39M | $143.54M | $119.9M | $70.3M | $107.1M | $65.6M | $94.4M | $56M | $86.3M | $51.3M | $74.4M | $41.5M | $66.4M | $40.1M | $60.2M | $32.2M | $53M | $30.5M | $47.6M | $23.7M | $42.1M | $24.1M | $37.5M | $18.2M | $33.5M | -$9.1M | $30.7M | $12.8M | $27.3M | $14.7M | $23.8M | $10.4M | $22.4M | $12.7M | $20.3M | $7.7M | $18.6M | $10.5M | $17.1M | $6.7M | $17.4M | $10.8M | $17.1M | $5.6M | $14.1M | $8.2M | $15.7M | $3.6M | $12.4M | $7.6M | $15.2M | $2.9M | $10.4M | $6.3M | $6.6M | -$29.8M | $2.9M | $1.6M | $2.3M | -$700K | $3.3M | $1.1M | $4M | -$700K | $4.1M | $1.3M |
Shares Outstanding (Basic) | 297.94M | 234.1M | 193.92M | 195.15M | 197.05M | 196.49M | 195.89M | 196.47M | 197.9M | 198M | 197.82M | 199.08M | 202.2M | 203.9M | 205M | 205.3M | 208.3M | 212.2M | 214M | 215.4M | 215.6M | 215.5M | 215.4M | 214.9M | 216.6M | 218.2M | 218.2M | 219.6M | 223.2M | 224.6M | 224.8M | 226.8M | 230.2M | 231.2M | 231.2M | 232.1M | 234.6M | 236.5M | 237.4M | 237.7M | 240M | - | 243.2M | 244.5M | 246.4M | 249M | 251.4M | 256.2M | 259.1M | - | 258.2M | 257.7M | 261M | - | 266.6M | 269M | 273.3M | - | 277.1M | 278.7M | 283.6M | - | 299.3M | 302.3M | 306.4M | - | 308.6M | 308.1M | 307.5M | - | 309.1M | 317.5M | 318.3M | - | 326.13M | 325.53M | 332.73M | - | 340.58M | 339.03M | 352.55M | - | 359.33M | 364.19M | 367.07M | - | 367.85M | 374.73M | 376.67M | - | 375.75M | 374.01M | 372.58M | - | 370.89M | 370.92M | 372.66M | - | 369.42M | 364.74M | 366.46M | - | 349.65M | 349.01M | 350.09M | - | 351.5M | 351.15M | 354.59M | - | 350M | 345.2M | 342M | - | 319.23M | 323.9M | 320.8M | - | 306.67M | 294.44M | 290.48M | - | 296.25M | 280.67M | 283.53M | - | 280M | 257.69M | 260M | - | 232.73M | 237.39M | 226.15M | - | 208M | 224M | 211.67M | - | 220M | 218.82M | 210M | - | 191.43M | 204.71M | 196.36M | - | 186.67M | 197.58M | 201.4M | - | 201.87M | 200.5M | 196.71M | - | 196.71M | 196.18M | 194.18M | - | 194.18M | 194.23M | 42.28M | - | 42.28M | 42.25M | 42.48M | - | 42.57M | 42.57M | 48.5M |
Shares Outstanding (Diluted) | 299.2M | 234.1M | 194.9M | 196M | 198.3M | 198.4M | 198.2M | 198.5M | 200.1M | 199.5M | 199.95M | 201.6M | 204.5M | 205.2M | 206.3M | 206.9M | 209.8M | 213.3M | 215.4M | 217.1M | 216.8M | 216.1M | 215.8M | 215.4M | 217.5M | 219.3M | 219.4M | 220.9M | 224.2M | 225.6M | 225.9M | 228.1M | 231.5M | 232.3M | 232.7M | 234M | 236.5M | 237.8M | 238.7M | 239M | 241.1M | - | 244.4M | 245.7M | 247.4M | 249.9M | 252.4M | 258.2M | 261.4M | - | 259.9M | 259.2M | 263.2M | - | 268.5M | 271.8M | 277.5M | - | 281.4M | 283.7M | 289.2M | - | 303.5M | 307M | 311M | - | 311.6M | 308.6M | 307.6M | - | 310.3M | 319.6M | 320.1M | - | 326.13M | 329.4M | 332.73M | - | 340.58M | 343.8M | 356.34M | - | 359.33M | 364.19M | 367.07M | - | 367.85M | 374.73M | 376.67M | - | 375.75M | 374.01M | 372.58M | - | 370.89M | 374.63M | 378.14M | - | 369.42M | 373.74M | 366.46M | - | 356.93M | 363.96M | 368.05M | - | 360.51M | 363.05M | 354.59M | - | 350M | 359.58M | 353.79M | - | 319.23M | 332M | 320.8M | - | 306.67M | 311.76M | 290.48M | - | 296.25M | 290.34M | 283.53M | - | 280M | 279.17M | 260M | - | 232.73M | 260M | 226.15M | - | 208M | 248.89M | 211.67M | - | 220M | 232.5M | 210M | - | 191.43M | 217.5M | 216M | - | 186.67M | 197.58M | 201.4M | - | 201.87M | 200.5M | 196.71M | - | 196.71M | 196.18M | 194.18M | - | 194.18M | 194.23M | 42.28M | - | 42.28M | 42.25M | 42.48M | - | 42.57M | 42.57M | 48.5M |
EPS (Basic) | $1.36 | -$4.02 | $1.76 | $1.32 | $1.46 | $2.28 | $1.97 | $1.67 | $1.61 | $2.15 | $1.88 | $1.84 | $1.13 | $2.11 | $1.78 | $1.70 | $0.83 | $1.96 | $1.66 | $1.62 | $1.33 | $1.85 | $1.45 | -$0.11 | $1.19 | $1.90 | $1.33 | $1.69 | $1.18 | $1.78 | $1.33 | $1.61 | $1.15 | $1.10 | $1.14 | $1.41 | $1.03 | $1.47 | $1.06 | $1.36 | $0.90 | - | $0.97 | $1.27 | $0.84 | $1.30 | $0.95 | $1.24 | $0.78 | - | $0.74 | $1.09 | $0.76 | - | $0.75 | $1.03 | $0.73 | - | $0.73 | $0.98 | $0.70 | - | $0.58 | $0.80 | $0.53 | - | $0.53 | $0.75 | $0.53 | - | $0.68 | $0.96 | $0.65 | - | $0.62 | $0.85 | $0.55 | - | $0.52 | $0.72 | $0.47 | - | $0.45 | $0.62 | $0.41 | - | $0.40 | $0.55 | $0.36 | - | $0.36 | $0.51 | $0.31 | - | $0.34 | $0.51 | $0.35 | - | $0.25 | $0.42 | $0.26 | - | $0.25 | $0.37 | $0.41 | - | $0.20 | $0.31 | $0.19 | - | $0.16 | $0.25 | $0.15 | - | $0.13 | $0.21 | $0.13 | - | $0.11 | $0.18 | $0.11 | - | $0.08 | $0.15 | $0.085 | - | $0.065 | $0.13 | -$0.035 | - | $0.055 | $0.12 | $0.065 | - | $0.05 | $0.10 | $0.06 | - | $0.035 | $0.085 | $0.05 | - | $0.035 | $0.085 | $0.055 | - | $0.03 | $0.075 | $0.045 | - | $0.02 | $0.065 | $0.04 | - | $0.015 | $0.055 | $0.035 | - | -$0.16 | $0.065 | $0.035 | - | -$0.02 | $0.08 | $0.03 | - | -$0.015 | $0.085 | - |
EPS (Diluted) | $1.35 | -$4.02 | $1.75 | $1.31 | $1.45 | $2.26 | $1.95 | $1.65 | $1.59 | $2.13 | $1.86 | $1.82 | $1.11 | $2.09 | $1.77 | $1.68 | $0.83 | $1.95 | $1.65 | $1.60 | $1.33 | $1.84 | $1.45 | -$0.11 | $1.19 | $1.89 | $1.32 | $1.68 | $1.17 | $1.77 | $1.32 | $1.60 | $1.14 | $1.09 | $1.13 | $1.40 | $1.02 | $1.47 | $1.06 | $1.36 | $0.90 | - | $0.97 | $1.26 | $0.83 | $1.30 | $0.95 | $1.23 | $0.77 | - | $0.74 | $1.09 | $0.76 | - | $0.74 | $1.02 | $0.72 | - | $0.72 | $0.96 | $0.69 | - | $0.57 | $0.79 | $0.52 | - | $0.53 | $0.75 | $0.53 | - | $0.68 | $0.95 | $0.64 | - | $0.62 | $0.84 | $0.55 | - | $0.52 | $0.71 | $0.47 | - | $0.45 | $0.62 | $0.41 | - | $0.40 | $0.55 | $0.36 | - | $0.36 | $0.51 | $0.31 | - | $0.34 | $0.50 | $0.34 | - | $0.25 | $0.41 | $0.26 | - | $0.24 | $0.35 | $0.39 | - | $0.20 | $0.30 | $0.19 | - | $0.16 | $0.24 | $0.15 | - | $0.13 | $0.20 | $0.13 | - | $0.11 | $0.17 | $0.11 | - | $0.08 | $0.15 | $0.085 | - | $0.065 | $0.12 | -$0.035 | - | $0.055 | $0.11 | $0.065 | - | $0.05 | $0.09 | $0.06 | - | $0.035 | $0.08 | $0.05 | - | $0.035 | $0.08 | $0.05 | - | $0.03 | $0.07 | $0.045 | - | $0.02 | $0.065 | $0.04 | - | $0.015 | $0.055 | $0.035 | - | -$0.16 | $0.065 | $0.035 | - | -$0.02 | $0.08 | $0.03 | - | -$0.015 | $0.085 | $0.03 |
EBIT | $693.2M | -$949.2M | $547.3M | $461.1M | $482.3M | $709.5M | $626.1M | $531.3M | $505.9M | $669.6M | $576M | $580.8M | $382.1M | $663.1M | $568.9M | $552.7M | $361.2M | $595.9M | $548.6M | $575.2M | $471.7M | $623.5M | $507.3M | $69M | $432.9M | $663.8M | $486.8M | $590.1M | $445.9M | $644.5M | $515M | $596.2M | $437.1M | $631.8M | $482.8M | $583M | $429.6M | $613.9M | $464M | $571.3M | $402.3M | $585.8M | $438M | $548.7M | $387.1M | $591.2M | $444.4M | $560.2M | $391.4M | $559.7M | $387.1M | $531.5M | $379.8M | $557.1M | $394.8M | $515.5M | $371.8M | $496.6M | $381.3M | $497.4M | $331.9M | $446.3M | $320.4M | $421.6M | $296.7M | $405.2M | $299.7M | $403.6M | $287.8M | $448.4M | $387.8M | $529.5M | $365.2M | $531.8M | $350.2M | $461.6M | $315.5M | $474.2M | $307.4M | $417.4M | $284.4M | $426.1M | $274.5M | $382M | $257.3M | $394.9M | $247.4M | $343.7M | $229.3M | $370.26M | $234.41M | $336.65M | $202.2M | $333.38M | $211.39M | $330.49M | $228.86M | $303.58M | $182.21M | $291.11M | $191.28M | $278.43M | $182.25M | $253.72M | $163.69M | $231.9M | $147.2M | $210.47M | $134.58M | $175.1M | $118.6M | $177.8M | $101.6M | $126.8M | $79.8M | $122.8M | $74M | $104.7M | $59.6M | $101.2M | $59.6M | $87.8M | $45.8M | $80.7M | $47.8M | $66.8M | $35.1M | $64.9M | $37.8M | $55.1M | $26.1M | $56.6M | $31.3M | $48M | $30.2M | $45.3M | $23.1M | $43.7M | $25.3M | $38.8M | $27.5M | $36.9M | $21.9M | $42.5M | $25.5M | $37.2M | $13.5M | $232M | $216.4M | -$548.7M | $204.8M | $223.6M | $205M | -$488.7M | $185.6M | $200.3M | $177.2M | -$480.7M | $178.5M | $60.8M | $54.8M | -$142M | $49.4M | $55.7M | $51.2M | -$133M | $46.4M | $58.6M | $46.7M |
EBITDA | $919.5M | -$850.9M | $608M | $519.8M | $575.1M | $769.8M | $687.5M | $591.7M | $565.5M | $723.3M | $628.4M | $631.9M | $436M | $717.7M | $622.8M | $608.4M | $416.4M | $650.1M | $599.7M | $628.7M | $525M | $677.3M | $562M | $126.1M | $489.9M | $720M | $544.7M | $647.9M | $505.5M | $705.8M | $580.9M | $663.6M | $506.5M | $701.5M | $551.4M | $654.1M | $502.3M | $686.5M | $537.1M | $644.3M | $476.5M | $658.2M | $509.8M | $621.5M | $461.3M | $668.2M | $518.5M | $632.6M | $462.3M | $644.9M | $486.2M | $602.3M | $450.9M | $629.2M | $466.7M | $584.9M | $441.1M | $566.7M | $451M | $566.1M | $397.1M | $513.7M | $382.8M | $482.8M | $358.7M | $474.2M | $359.8M | $461.5M | $343.6M | $567.4M | $448.3M | $588M | $422.4M | $604.9M | $419.9M | $529.9M | $381.7M | $545.1M | $373.4M | $481.7M | $344.3M | $492.7M | $337.2M | $447.2M | $325M | $465.8M | $317.6M | $415M | $306.2M | $438.5M | $287.11M | $364.7M | $274.4M | $387.4M | $263.09M | $380.47M | $277.97M | $367.84M | $250.16M | $357.01M | $251.22M | $332.78M | $236.49M | $308.13M | $105.4M | $316M | $171.7M | $245.37M | $171.48M | $201.2M | $155.8M | $204.9M | $124.5M | $171.7M | $99.5M | $138.6M | $92.9M | $122.2M | $77.6M | $118.2M | $77M | $96.6M | $67.6M | $87M | $60.6M | $86.7M | $51.9M | $70.4M | $49.7M | $55.8M | $37.7M | $64.1M | $38.6M | $41.6M | $42.9M | $53M | $32.5M | $32.2M | $35.7M | $46.5M | $39.7M | $30.8M | $31.9M | $51.3M | $31.1M | $42.6M | $15.6M | $232M | $216.4M | -$548.7M | $204.8M | $223.6M | $205M | -$488.7M | $185.6M | $200.3M | $177.2M | -$480.7M | $178.5M | $60.8M | $54.8M | -$142M | $49.4M | $55.7M | $51.2M | -$133M | $46.4M | $58.6M | $46.7M |