Paychex Inc.(PAYX:US)
Market Cap$39.696B
Key Metrics
Price$111.63
Revenue (TTM)$6.512B
Holders Revenue (TTM)$2.201B
Gross Profit (TTM)$4.838B
Earnings (TTM)$1.76B
EBITDA (TTM)$3.023B
Op. Margin (TTM)38.55%
Dividend Yield4%
Holders Yield5.54%
Cash on hand$1.088B
Total Assets$16.175B
Net Assets$3.735B
Total Debt$4.608B
Key Metrics
Price$111.63
Revenue (TTM)$6.512B
Holders Revenue (TTM)$2.201B
Gross Profit (TTM)$4.838B
Earnings (TTM)$1.76B
EBITDA (TTM)$3.023B
Op. Margin (TTM)38.55%
Dividend Yield4%
Holders Yield5.54%
Cash on hand$1.088B
Total Assets$16.175B
Net Assets$3.735B
Total Debt$4.608B
Financials
| Name | May 31, 2026 | 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 | Feb 28, 1997 | Nov 30, 1996 | Aug 31, 1996 | May 31, 1996 | Feb 29, 1996 | Nov 30, 1995 | Aug 31, 1995 | May 31, 1995 | Feb 28, 1995 | Nov 30, 1994 | Aug 31, 1994 | May 31, 1994 | Feb 28, 1994 | Nov 30, 1993 | Aug 31, 1993 | May 31, 1993 | Feb 28, 1993 | Nov 30, 1992 | Aug 31, 1992 | May 31, 1992 | Feb 29, 1992 | Nov 30, 1991 | Aug 31, 1991 | May 31, 1991 | Feb 28, 1991 | Nov 30, 1990 | Aug 31, 1990 | May 31, 1990 | Feb 28, 1990 | Nov 30, 1989 | Aug 31, 1989 | May 31, 1989 | Feb 28, 1989 | Nov 30, 1988 | Aug 31, 1988 | May 31, 1988 | Feb 29, 1988 | Nov 30, 1987 | Aug 31, 1987 | May 31, 1987 | Feb 28, 1987 | Nov 30, 1986 | Aug 31, 1986 | May 31, 1986 | Feb 28, 1986 | Nov 30, 1985 | Aug 31, 1985 | May 31, 1985 | Feb 28, 1985 | Nov 30, 1984 | Aug 31, 1984 | May 31, 1984 | Feb 29, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.606B | $1.809B | $1.558B | $1.54B | $1.427B | $1.509B | $1.317B | $1.319B | $1.295B | $1.439B | $1.258B | $1.286B | $1.23B | $1.381B | $1.19B | $1.206B | $1.144B | $1.276B | $1.109B | $1.083B | $1.029B | $1.112B | $983.7M | $932.2M | $915.1M | $1.143B | $990.7M | $992M | $980.4M | $1.07B | $858.9M | $862.8M | $871.1M | $936.1M | $803M | $792.9M | $798.6M | $795.8M | $771.4M | $785.5M | $753.9M | $752.6M | $722.4M | $723M | $692.2M | $704.3M | $676.3M | $666.8M | $664M | $650.4M | $616.4M | $613.1M | $585.3M | $593.3M | $569.4M | $578.2M | $584.3M | $569.5M | $535M | $563.1M | $510.4M | $519.6M | $500M | $506.2M | $482.48M | $493.8M | $483M | $486.5M | $420.48M | $512.2M | $504.38M | $509.87M | $519.23M | $532.17M | $507.79M | $507.13M | $487.35M | $447.57M | $454.96M | $459.37M | $440.48M | $430.59M | $399.82M | $403.72M | $379.02M | $373.86M | $347.29M | $344.98M | $330.39M | $342.61M | $312.1M | $309.25M | $236.76M | $287.79M | $268.81M | $252.68M | $244.31M | $242.8M | $232.99M | $234.81M | $228.62M | $229.26M | $208.1M | $203.88M | $197.22M | $192.2M | $172.4M | $166.4M | $304.9M | $158.4M | $142.9M | $139.3M | $268.2M | $271.4M | $235.2M | $218.6M | $203.6M | $195.6M | $169.5M | $166M | $86M | $84.9M | $78.2M | $76.2M | $71.9M | $68.6M | $63.8M | $62.9M | $58.9M | $57.6M | $54.3M | $53.3M | $50.3M | $48.6M | $45.7M | $45.3M | $42.4M | $41.7M | $39.2M | $38M | $35.3M | $35.3M | $33.5M | $33.1M | $31.2M | $31M | $29.5M | $28.5M | $26.6M | $25.8M | $24M | $24.9M | $21.5M | $20.7M | $19.2M | $18M | $17M | $16.6M | $15.3M | $15M | $13.8M | $13.2M | $12.1M | $11.7M | $10.9M | $10.5M | $9.9M | $9.6M | $8.6M | $8M |
Cost of Revenue | $417.3M | $431.2M | $412.2M | $413.8M | $393.9M | $387.4M | $379.1M | $380M | $375.2M | $379.8M | $364.1M | $360.2M | $369.8M | $372.9M | $359.3M | $351M | $360M | $352.2M | $331.6M | $312.5M | $315.8M | $328.4M | $319.9M | $307.1M | $291.7M | $340.3M | $323.4M | $325.4M | $322.1M | $325.3M | $264.9M | $265.5M | $266.3M | $272.2M | $248.6M | $232M | $231.4M | $236.8M | $226.3M | $225.1M | $220.3M | $225.9M | $205.2M | $205.7M | $203.6M | $211M | $199.1M | $194.3M | $223M | $191M | $173.6M | $169.9M | $170.7M | $171.2M | $163.6M | $163.5M | $171.5M | $174.2M | $162.7M | $164.1M | $167.8M | $166.6M | $159M | $160.2M | $163.08M | $164.5M | $162.6M | $163.3M | $166.87M | $174.5M | $170.68M | $168.47M | $167.97M | $171M | $162.45M | $159.32M | $157.98M | $158.54M | $150.87M | $148.08M | $146M | $145.49M | $135.35M | $133.42M | $83.2M | $129.85M | $122.85M | $121.59M | $78.09M | $79.24M | $74.44M | $71.67M | $69.29M | $68.79M | $63.62M | $55.94M | $55.47M | $56.74M | $54.73M | $53.76M | $81.48M | $44.57M | $37.68M | $36.62M | $37.2M | $36.8M | $32.5M | $30.6M | $177.4M | $32.5M | $29.1M | $28.4M | $157.1M | $173.8M | $143.3M | $129.9M | $116.2M | $116.1M | $98.6M | $96.7M | $21.5M | $22.4M | $20.2M | $18.9M | $18.2M | $18.6M | $15.7M | $15.1M | $14.8M | $15.4M | $13.3M | $13.4M | $13M | $13.9M | $11.8M | $11.3M | $10.7M | $12.3M | $10.4M | $10M | $10.2M | $11.7M | $9.8M | $9.7M | $9.7M | $10.9M | $9M | $8.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $1.188B | $1.378B | $1.145B | $1.126B | $1.033B | $1.122B | $937.8M | $938.5M | $919.9M | $1.06B | $893.8M | $925.8M | $859.8M | $1.008B | $831M | $855.2M | $784.3M | $923.8M | $776.9M | $770.4M | $713.4M | $783.3M | $663.8M | $625.1M | $623.4M | $802.4M | $667.3M | $666.6M | $658.3M | $745.1M | $594M | $597.3M | $604.8M | $663.9M | $554.4M | $560.9M | $567.2M | $559M | $545.1M | $560.4M | $533.6M | $526.7M | $517.2M | $517.3M | $488.6M | $493.3M | $477.2M | $472.5M | $441M | $459.4M | $442.8M | $443.2M | $414.6M | $422.1M | $405.8M | $414.7M | $412.8M | $395.3M | $372.3M | $399M | $342.6M | $353M | $341M | $346M | $319.4M | $329.3M | $320.4M | $323.2M | $253.61M | $337.69M | $333.71M | $341.4M | $351.26M | $361.18M | $345.34M | $347.82M | $329.37M | $289.03M | $304.09M | $311.29M | $294.48M | $285.1M | $264.47M | $270.29M | $295.82M | $244.01M | $224.43M | $223.38M | $252.3M | $263.37M | $237.66M | $237.58M | $167.47M | $219M | $205.19M | $196.73M | $188.84M | $186.06M | $178.26M | $181.06M | $147.14M | $184.68M | $170.42M | $167.27M | $160.02M | $155.4M | $139.9M | $135.8M | $127.5M | $125.9M | $113.8M | $110.9M | $111.1M | $97.6M | $91.9M | $88.7M | $87.4M | $79.5M | $70.9M | $69.3M | $64.5M | $62.5M | $58M | $57.3M | $53.7M | $50M | $48.1M | $47.8M | $44.1M | $42.2M | $41M | $39.9M | $37.3M | $34.7M | $33.9M | $34M | $31.7M | $29.4M | $28.8M | $28M | $25.1M | $23.6M | $23.7M | $23.4M | $21.5M | $20.1M | $20.5M | $20.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $583.5M | $585.7M | $573.5M | $584.3M | $602.3M | $429.8M | $399.7M | $391.8M | $438.1M | $409.7M | $387.6M | $389.5M | $406.5M | $396.2M | $358.7M | $359.6M | $390.3M | $361M | $336.6M | $327.5M | $359.6M | $314.7M | $309.5M | $341.1M | $323.8M | $332.3M | $325.6M | $317.5M | $343.8M | $315.8M | $286.8M | $277M | $287M | $294.9M | $251.3M | $243.6M | $268.3M | $252.4M | $234M | $237.4M | $257.3M | $246.7M | $223M | $221.2M | $237M | $229M | $207M | $205M | $212.7M | $208.7M | $194.2M | $188.1M | $202.8M | $197.1M | $175.8M | $176.7M | $184.1M | $184.9M | $165.1M | $169.3M | $172.1M | $165.8M | $149.1M | $157.3M | $159.51M | $175.1M | $140.9M | $147M | $154.75M | $156.68M | $141.59M | $144.03M | $153.45M | $150.78M | $135.87M | $137.23M | $169.48M | $116.04M | $121.76M | $124.94M | $126.94M | $124.5M | $105.86M | $107.47M | $153M | $108.63M | $97.54M | $94.72M | $165.35M | $146.89M | $122.85M | $122.5M | $122.56M | $117.58M | $106M | $94.25M | $97.21M | $98.84M | $87.17M | $87.3M | $88.1M | $88M | $77.58M | $79.13M | $80.55M | $78.3M | $68.5M | $68.3M | $66M | $68.9M | $61.1M | $61.8M | $60.6M | $61.7M | $52.7M | $52.3M | $50.5M | $51.1M | $43.9M | $42.6M | $42.1M | $42.9M | $38M | $38M | $37.4M | $35.4M | $32.4M | $32.4M | $32M | $31M | $28.2M | $28M | $27.9M | $26.2M | $24.3M | $24.3M | $24.1M | $23M | $21.3M | $20.8M | $20.1M | $19M | $17.6M | $17.1M | $17M | $16.6M | $14.7M | $14.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $583.5M | $585.7M | $573.5M | $584.3M | $602.3M | $429.8M | $399.7M | $391.8M | $438.1M | $409.7M | $387.6M | $389.5M | $406.5M | $396.2M | $358.7M | $359.6M | $390.3M | $361M | $336.6M | $327.5M | $359.6M | $314.7M | $309.5M | $341.1M | $323.8M | $332.3M | $325.6M | $317.5M | $343.8M | $315.8M | $286.8M | $277M | $287M | $294.9M | $251.3M | $243.6M | $268.3M | $252.4M | $234M | $237.4M | $257.3M | $246.7M | $223M | $221.2M | $237M | $229M | $207M | $205M | $212.7M | $208.7M | $194.2M | $188.1M | $202.8M | $197.1M | $175.8M | $176.7M | $184.1M | $184.9M | $165.1M | $169.3M | $172.1M | $165.8M | $149.1M | $157.3M | $159.51M | $175.1M | $140.9M | $147M | $154.75M | $156.68M | $141.59M | $144.03M | $153.45M | $150.78M | $135.87M | $137.23M | $169.48M | $153.76M | $121.76M | $124.94M | $126.94M | $124.5M | $105.86M | $107.47M | $153M | $108.63M | $97.54M | $94.72M | $165.35M | $146.89M | $122.85M | $122.5M | $122.56M | $117.58M | $106M | $94.25M | $97.21M | $98.84M | $87.17M | $87.3M | $88.1M | $88M | $77.58M | $79.13M | $80.55M | $78.3M | $68.5M | $68.3M | $66M | $68.9M | $61.1M | $61.8M | $60.6M | $61.7M | $52.7M | $52.3M | $50.5M | $51.1M | $43.9M | $42.6M | $42.1M | $42.9M | $38M | $38M | $37.4M | $35.4M | $32.4M | $32.4M | $32M | $31M | $28.2M | $28M | $27.9M | $26.2M | $24.3M | $24.3M | $24.1M | $23M | $21.3M | $20.8M | $20.1M | $19M | $17.6M | $17.1M | $17M | $16.6M | $14.7M | $14.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$37.72M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $604.7M | $792M | $571.9M | $541.9M | $431.1M | $691.8M | $538.1M | $546.7M | $481.8M | $649.8M | $506.2M | $536.3M | $453.3M | $611.9M | $472.3M | $495.6M | $394M | $562.8M | $440.3M | $442.9M | $353.8M | $468.6M | $354.3M | $284M | $299.6M | $470.1M | $341.7M | $349.1M | $314.5M | $429.3M | $307.2M | $320.3M | $317.8M | $369M | $303.1M | $317.3M | $298.9M | $306.6M | $311.1M | $323M | $276.3M | $280M | $294.2M | $296.1M | $251.6M | $264.3M | $270.2M | $267.5M | $228.3M | $250.7M | $248.6M | $255.1M | $211.8M | $225M | $230M | $238M | $228.7M | $210.4M | $207.2M | $229.7M | $170.5M | $187.2M | $191.9M | $188.7M | $159.89M | $154.2M | $179.5M | $176.2M | $98.86M | $181.02M | $192.12M | $197.37M | $197.8M | $210.4M | $209.48M | $210.59M | $159.88M | $172.98M | $182.33M | $186.35M | $167.73M | $160.6M | $158.61M | $162.82M | $142.83M | $135.38M | $126.9M | $128.67M | $86.95M | $116.47M | $114.82M | $115.08M | $97.95M | $101.42M | $99.19M | $102.48M | $91.63M | $87.22M | $91.08M | $93.76M | $87.57M | $86.88M | $83.43M | $78.83M | $69.89M | $67.9M | $62.5M | $58.7M | $52.4M | $48.5M | $44.9M | $41.6M | $36.8M | $34.9M | $32.6M | $30.4M | $26.2M | $25.1M | $23.3M | $22.1M | $19M | $16.2M | $16.4M | $15.8M | $13.3M | $11.9M | $13M | $12.8M | $9.4M | $8.6M | $9.7M | $9.1M | $6.7M | $5.8M | $6.9M | $7.1M | $4.8M | $4.1M | $5.3M | $4.7M | $2.6M | $2.6M | $4.1M | $4.2M | $2.4M | $1.7M | $4.1M | $3.9M | -$60.4M | $25.8M | $24M | $24.9M | -$47.1M | $20.7M | $19.2M | $18M | -$36.8M | $16.6M | $15.3M | $15M | -$29.2M | $13.2M | $12.1M | $11.7M | -$25.4M | $10.5M | $9.9M | $9.6M | -$19M | $8M |
| -$50.5M | -$53M | -$51.7M | -$44.4M | -$41.8M | -$6M | $5.6M | $10.4M | $10M | $9.4M | $11.7M | $12.8M | $10.3M | $5.5M | $2.9M | -$3.6M | -$5.2M | -$8.5M | -$2.7M | $1M | -$7.9M | -$6M | -$4.7M | -$7.9M | -$8M | -$5.9M | -$4.7M | -$4.8M | -$5M | -$3.7M | $2.1M | $2.3M | $2.5M | $2.3M | $1.7M | $2.1M | $1.6M | $1.2M | $900K | $1.5M | -$200K | $1.7M | $1.6M | $1.4M | $2M | $1.6M | $1.4M | $1.4M | $1.4M | $1.5M | $1.3M | $1.2M | $1.4M | $2.8M | $3.8M | $3.8M | $1.8M | $12.6M | $12.2M | $12.6M | $13.7M | $13.2M | $13.5M | $13.5M | $15.01M | $15.2M | $14.7M | $14.6M | $825K | $17.45M | $21.71M | $27.27M | $3.21M | $3.6M | $7.5M | $12.24M | $11.87M | $10.49M | $9.94M | $9.42M | $8.43M | $6.36M | $5.55M | $4.86M | $4.28M | $3.1M | $2.75M | $2.26M | $4.28M | $3.17M | $5.07M | $3.95M | $6.96M | $3.76M | $11.4M | $8.39M | $7.17M | $8.43M | $8.19M | $7.53M | $8.55M | $7.23M | $5.97M | $5.53M | $4.88M | $4M | $3.9M | $3.7M | $3.6M | $3.1M | $3M | $3M | $2.7M | $2.3M | $2.3M | $2.2M | $2M | $1.8M | $1.7M | $1.5M | $1M | $1.4M | $1.4M | $1.4M | $1M | $1M | $800K | $700K | $600K | $700K | $500K | $500K | $600K | $300K | $300K | $300K | $300K | $200K | $200K | $200K | $200K | $200K | $300K | $300K | $300K | $300K | $300K | $300K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $13M | $15.2M | $16.5M | $18.7M | $20.5M | $16.6M | $15.8M | $19.9M | $21.6M | $19.3M | $20.3M | $21.5M | $18.8M | $14.8M | $10.1M | $5.4M | $1.8M | $500K | $400K | $200K | $900K | $300K | $500K | $600K | $1.4M | $3.1M | $3.3M | $4.5M | $4.2M | $3.1M | $2.8M | $3.2M | $3.2M | $3.1M | $2.7M | $2.9M | $2.7M | $2.4M | $2.4M | $2.4M | $2.3M | $2.1M | $2.1M | $1.9M | $1.9M | $2M | $2M | $1.9M | $1.7M | $1.9M | $1.7M | $1.6M | - | $1.4M | $1.9M | $2M | - | $11M | $10.7M | $11.1M | $12.3M | $11.7M | $12M | $12.1M | $13.73M | $14M | $13.6M | $13.7M | - | $16.39M | $19.78M | $24.22M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $64.7M | $68.1M | $68.5M | $68.2M | $63.7M | $22.6M | $9.5M | $9.6M | $9.5M | $9.9M | $8.5M | $9.4M | $9.4M | $9M | $9.2M | $9.1M | $9.1M | $9M | $9.3M | $9.2M | $9M | $8.8M | $9M | $9M | $9.1M | $9.3M | $10.1M | $10.3M | $9.2M | $6.7M | $800K | $900K | $700K | $1.1M | $1.3M | $800K | $600K | $600K | $600K | $700K | $400K | $200K | $300K | $200K | $0 | $100K | $300K | $300K | $100K | $200K | $400K | $400K | - | $0 | $0 | $100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $1.2M | -$100K | $300K | $5.1M | $1.4M | - | -$700K | $100K | -$2.1M | - | -$100K | $700K | $900K | -$300K | $2M | $100K | $2.1M | - | $6.2M | $10M | $200K | $2.5M | $3.8M | $500K | -$300K | $300K | $2.1M | $1M | - | -$100K | $100K | - | $0 | $300K | $300K | - | -$500K | -$600K | -$900K | -$200K | -$2.1M | -$200K | -$200K | -$300K | $100K | -$300K | -$300K | -$200K | -$200K | -$200K | - | - | $1.4M | $1.4M | $1.9M | $1.9M | $1.8M | $1.6M | $1.5M | $1.5M | $1.4M | $1.5M | $1.5M | $1.4M | $1.28M | $1.2M | $1.1M | $900K | $825K | $1.07M | $1.93M | $3.05M | $3.21M | $3.6M | $7.5M | $12.24M | $11.87M | $10.49M | $9.94M | $9.42M | $8.43M | $6.36M | $5.55M | $4.86M | $4.28M | $3.1M | $2.75M | $2.26M | $4.28M | $3.17M | $5.07M | $3.95M | $6.96M | $3.76M | $11.4M | $8.39M | $7.17M | $8.43M | $8.19M | $7.53M | $8.55M | $7.23M | $5.97M | $5.53M | $4.88M | $4M | $3.9M | $3.7M | $3.6M | $3.1M | $3M | $3M | $2.7M | $2.3M | $2.3M | $2.2M | $2M | $1.8M | $1.7M | $1.5M | $1M | $1.4M | $1.4M | $1.4M | $1M | $1M | $800K | $700K | $600K | $700K | $500K | $500K | $600K | $300K | $300K | $300K | $300K | $200K | $200K | $200K | $200K | $200K | $300K | $300K | $300K | $300K | $300K | $300K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $554.2M | $739M | $520.2M | $497.5M | $389.3M | $685.8M | $543.7M | $557.1M | $491.8M | $659.2M | $517.9M | $549.1M | $463.6M | $617.4M | $475.2M | $492M | $388.8M | $554.3M | $437.6M | $443.9M | $345.9M | $462.6M | $349.6M | $276.1M | $291.6M | $464.2M | $337M | $344.3M | $310.5M | $425.6M | $309.3M | $322.6M | $320.3M | $371.3M | $304.8M | $319.4M | $300.5M | $307.8M | $312M | $324.5M | $276.1M | $281.7M | $295.8M | $297.5M | $253.6M | $265.9M | $271.6M | $268.9M | $229.7M | $252.2M | $249.9M | $256.3M | $213.2M | $226.4M | $231.9M | $239.9M | $197.7M | $212M | $219.4M | $231.2M | $184.2M | $200.4M | $205.4M | $202.2M | $174.9M | $169.4M | $194.2M | $190.8M | $175.14M | $198.47M | $213.83M | $224.64M | $201.02M | $214M | $216.98M | $222.83M | $171.75M | $183.48M | $192.27M | $195.77M | $175.97M | $166.96M | $164.16M | $167.68M | $147.11M | $138.48M | $129.65M | $130.93M | $91.23M | $119.64M | $119.89M | $119.03M | $104.91M | $105.18M | $110.6M | $110.86M | $98.8M | $95.64M | $99.27M | $101.29M | $96.12M | $94.12M | $89.39M | $84.36M | $74.77M | $71.9M | $66.4M | $62.3M | $55.9M | $51.6M | $48M | $44.6M | $39.6M | $37.2M | $34.8M | $32.6M | $28.3M | $26.8M | $25.1M | $23.6M | $20.1M | $17.7M | $17.9M | $17.1M | $14.2M | $12.8M | $13.7M | $13.6M | $10M | $9.3M | $10.1M | $9.5M | $7.3M | $6.2M | $7.4M | $7.2M | $4.9M | $4.2M | $5.5M | $4.9M | $2.7M | $2.8M | $4.2M | $4.4M | $2.6M | $1.9M | $4.3M | $4.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $133.6M | $178.7M | $124.8M | $113.7M | $92.1M | $166.5M | $130.3M | $129.7M | $111.9M | $160.6M | $125.2M | $129.9M | $113.2M | $150M | $114.9M | $112.8M | $92.4M | $123.6M | $105.5M | $110.3M | $82.9M | $112.1M | $77.2M | $64.5M | $70.9M | $109.7M | $78.3M | $80.1M | $80.1M | $101M | $73.5M | $79M | $91.8M | $4.1M | $106M | $109M | $105.2M | $105.3M | $109.9M | $107.1M | $98M | $101.3M | $106.6M | $88.4M | $92.4M | $96.5M | $98.6M | $97.6M | $83.8M | $92.1M | $91.2M | $93.5M | $89.7M | $81.9M | $84M | $86.8M | $74.4M | $76.6M | $79M | $82.3M | $65.3M | $69.8M | $71.5M | $70.3M | $59.37M | $57.4M | $68.4M | $67.2M | $61.34M | $67.68M | $73.59M | $75.93M | $65.53M | $71.52M | $69.87M | $71.75M | $50.65M | $56.88M | $59.6M | $60.69M | $53.23M | $52.42M | $51.55M | $52.65M | $45.63M | $45.7M | $42.78M | $43.21M | $29.83M | $39.12M | $39.2M | $38.68M | $33.57M | $33.66M | $35.94M | $34.92M | $30.14M | $28.67M | $30.58M | $31.1M | $28.35M | $27.76M | $27.26M | $25.73M | $23.17M | $22.3M | $20.6M | $19.3M | $18M | $15.4M | $14.4M | $13.2M | $11.6M | $10.8M | $10.1M | $9.5M | $7.5M | $7.5M | $7M | $6.5M | $5.7M | $4.8M | $5.1M | $4.9M | $3.7M | $3.5M | $4.1M | $4M | $2.6M | $2.7M | $3M | $2.6M | $2M | $1.8M | $2.2M | $2.1M | $1.4M | $1.2M | $1.7M | $1.5M | $700K | $900K | $1.4M | $1.5M | $800K | $600K | $1.6M | $1.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $420.6M | $560.3M | $395.4M | $383.8M | $297.2M | $519.3M | $413.4M | $427.4M | $379.9M | $498.6M | $392.7M | $419.2M | $350.4M | $467.4M | $360.3M | $379.2M | $296.4M | $430.7M | $332.1M | $333.6M | $263M | $350.5M | $272.4M | $211.6M | $220.7M | $354.5M | $258.7M | $264.2M | $230.4M | $324.6M | $235.8M | $243.6M | $228.5M | $367.2M | $198.8M | $210.4M | $195.3M | $202.5M | $202.1M | $217.4M | $178.1M | $180.4M | $189.2M | $209.1M | $161.2M | $169.4M | $173M | $171.3M | $145.9M | $160.1M | $158.7M | $162.8M | $123.5M | $144.5M | $147.9M | $153.1M | $123.3M | $135.4M | $140.4M | $148.9M | $118.9M | $130.6M | $133.9M | $131.9M | $115.52M | $112M | $125.8M | $123.6M | $113.8M | $130.79M | $140.24M | $148.71M | $135.48M | $142.47M | $147.11M | $151.08M | $121.1M | $126.6M | $132.67M | $135.08M | $122.74M | $114.53M | $112.61M | $115.03M | $101.48M | $92.78M | $86.87M | $87.72M | $61.41M | $80.52M | $80.68M | $80.34M | $71.34M | $71.52M | $74.65M | $75.94M | $68.67M | $66.97M | $68.7M | $70.19M | $67.76M | $66.35M | $62.13M | $58.63M | $51.61M | $49.6M | $45.8M | $43M | $37.9M | $36.2M | $33.6M | $31.4M | $28M | $26.4M | $24.7M | $23.1M | $20.8M | $19.3M | $18.1M | $17.1M | $14.4M | $12.9M | $12.8M | $12.2M | $10.5M | $9.3M | $9.6M | $9.6M | $7.4M | $6.6M | $7.1M | $6.9M | $5.3M | $4.4M | $5.2M | $5.1M | $3.5M | $3M | $3.8M | $3.4M | $2M | $1.9M | $2.8M | $2.9M | $1.8M | $1.3M | $2.7M | $2.7M | $2.1M | $2M | $2.5M | $2.8M | $1.5M | $1.5M | $2.1M | $1.8M | $1.3M | $1.1M | $1.2M | $1.5M | $1.3M | $900K | $1M | $1M | $900K | $600K | $800K | $700K | $400K | $400K |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $420.6M | $560.3M | $395.4M | $383.8M | $297.2M | $519.3M | $413.4M | $427.4M | $379.9M | $498.6M | $392.7M | $419.2M | $350.4M | $467.4M | $360.3M | $379.2M | $296.4M | $430.7M | $332.1M | $333.6M | $263M | $350.5M | $272.4M | $211.6M | $220.7M | $354.5M | $258.7M | $264.2M | $230.4M | $324.6M | $235.8M | $243.6M | $228.5M | $367.2M | $198.8M | $210.4M | $195.3M | $202.5M | $202.1M | $217.4M | $178.1M | $180.4M | $189.2M | $209.1M | $161.2M | $169.4M | $173M | $171.3M | $145.9M | $160.1M | $158.7M | $162.8M | $123.5M | $144.5M | $147.9M | $153.1M | $123.3M | $135.4M | $140.4M | $148.9M | $118.9M | $130.6M | $133.9M | $131.9M | $115.52M | $112M | $125.8M | $123.6M | $113.8M | $130.79M | $140.24M | $148.71M | $135.48M | $142.47M | $147.11M | $151.08M | $121.1M | $126.6M | $132.67M | $135.08M | $122.74M | $114.53M | $112.61M | $115.03M | $101.48M | $92.78M | $86.87M | $87.72M | $61.41M | $80.52M | $80.68M | $80.34M | $71.34M | $71.52M | $74.65M | $75.94M | $68.67M | $66.97M | $68.7M | $70.19M | $67.76M | $66.35M | $62.13M | $58.63M | $51.61M | $49.6M | $45.8M | $43M | $37.9M | $36.2M | $33.6M | $31.4M | $28M | $26.4M | $24.7M | $23.1M | $20.8M | $19.3M | $18.1M | $17.1M | $14.4M | $12.9M | $12.8M | $12.2M | $10.5M | $9.3M | $9.6M | $9.6M | $7.4M | $6.6M | $7.1M | $6.9M | $5.3M | $4.4M | $5.2M | $5.1M | $3.5M | $3M | $3.8M | $3.4M | $2M | $1.9M | $2.8M | $2.9M | $1.8M | $1.3M | $2.7M | $2.7M | $2.1M | $2M | $2.5M | $2.8M | $1.5M | $1.5M | $2.1M | $1.8M | $1.3M | $1.1M | $1.2M | $1.5M | $1.3M | $900K | $1M | $1M | $900K | $600K | $800K | $700K | $400K | $400K |
Shares Outstanding (Basic) | 357.6M | 358.7M | 359.4M | 360.1M | 360.3M | 360.1M | 360.06M | 360.1M | 360M | 359.9M | 360.5M | 360.8M | 360.5M | 360.5M | 360.5M | 360.1M | 360.8M | 360.9M | 360.7M | 360.1M | 360.2M | 360.6M | 360M | 359.1M | 358.7M | 358.5M | 358.1M | 358.6M | 359.4M | 359.2M | 359.1M | 359.1M | 359M | 359.2M | 359.1M | 358.9M | 359.3M | 359M | 360.2M | 361M | 360.3M | 360.5M | 360.7M | 361.1M | 362.3M | 363.2M | 363M | 363.1M | 363.5M | 364.2M | 364.9M | 365.3M | 364.6M | 363.8M | 363.6M | 363M | 362.6M | 362.5M | 362.4M | 362.2M | 362M | 361.8M | 361.7M | 361.6M | - | 361.4M | 361.4M | 361.2M | - | 360.82M | 360.81M | 360.63M | - | 361.18M | 369.91M | 380.54M | - | 381.48M | 380.75M | 380.36M | - | 379.68M | 379.27M | 378.81M | - | 378.4M | 378.27M | 378.11M | - | 377.6M | 377.26M | 376.84M | - | 376.36M | 376.19M | 375.96M | - | 374.92M | 374.51M | 373.98M | - | 373.06M | 372.62M | 372.02M | - | 370.97M | 370.71M | 369.89M | - | 368.92M | 368.14M | 367.61M | - | 367.01M | 366.84M | 366.53M | - | 366.08M | 365.25M | 362.86M | - | 346.94M | 346.15M | 344.61M | - | 340.59M | 339.88M | 339.74M | - | 339.52M | 339.16M | 338.63M | - | 337.93M | 337.55M | 336.84M | - | 336.11M | 334.7M | 333.66M | - | 333.47M | 333.27M | 333.13M | - | 332.93M | 332.88M | 332.65M | - | 331.9M | 331.9M | 329.95M | - | 329.95M | 329.24M | 329.03M | - | 328.72M | 326.51M | 326.27M | - | 325.9M | 325.81M | 325.81M | - | 325.81M | 325.81M | 325.81M | - | 325.81M |
Shares Outstanding (Diluted) | 358.2M | 359.5M | 360.4M | 361.9M | 362.3M | 362M | 360.06M | 361.9M | 361.8M | 361.7M | 362.1M | 362.8M | 362.3M | 362.3M | 362.3M | 362.4M | 363.3M | 363.4M | 363.1M | 362.8M | 362.7M | 362.8M | 362M | 361.3M | 360.7M | 361M | 360.6M | 361.5M | 362.5M | 361.6M | 361.5M | 361.5M | 361.5M | 362M | 361.4M | 361.3M | 362.1M | 361.8M | 362.6M | 364.1M | 362.6M | 362.2M | 362.3M | 362.8M | 364.5M | 365M | 364.6M | 364.7M | 365.3M | 365.8M | 366.4M | 366.7M | 365.9M | 364.6M | 364.4M | 363.8M | 363.4M | 363.1M | 362.8M | 362.8M | 363M | 362.6M | 362.1M | 362M | - | 361.9M | 361.7M | 361.4M | - | 360.91M | 360.98M | 361.04M | - | 361.77M | 371.4M | 382.26M | - | 383.34M | 382.43M | 381.88M | - | 381.75M | 381.26M | 380.18M | - | 379.81M | 379.7M | 379.71M | - | 379.8M | 379.65M | 378.82M | - | 378.08M | 377.93M | 377.95M | - | 378.1M | 377.61M | 377.75M | - | 377.68M | 377.84M | 377.17M | - | 377.72M | 370.71M | 369.89M | - | 368.92M | 368.14M | 367.61M | - | 367.01M | 366.84M | 366.53M | - | 366.08M | 365.25M | 362.86M | - | 346.94M | 346.15M | 344.61M | - | 340.59M | 339.88M | 339.74M | - | 339.52M | 339.16M | 338.63M | - | 337.93M | 337.55M | 336.84M | - | 336.11M | 334.7M | 333.66M | - | 333.47M | 333.27M | 333.13M | - | 332.93M | 332.88M | 332.65M | - | 331.9M | 331.9M | 329.95M | - | 329.95M | 329.24M | 329.03M | - | 328.72M | 326.51M | 326.27M | - | 325.9M | 325.81M | 325.81M | - | 325.81M | 325.81M | 325.81M | - | 325.81M |
EPS (Basic) | $1.18 | $1.56 | $1.10 | $1.07 | $0.82 | $1.44 | $1.15 | $1.19 | $1.06 | $1.39 | $1.09 | $1.16 | $0.97 | $1.30 | $1 | $1.05 | $0.82 | $1.19 | $0.92 | $0.93 | $0.73 | $0.97 | $0.76 | $0.59 | $0.62 | $0.99 | $0.72 | $0.74 | $0.64 | $0.90 | $0.66 | $0.68 | $0.64 | $0.72 | $0.55 | $0.63 | $0.54 | $0.56 | $0.56 | $0.60 | $0.49 | $0.50 | $0.52 | $0.58 | $0.44 | $0.47 | $0.48 | $0.47 | $0.40 | $0.44 | $0.43 | $0.45 | $0.34 | $0.40 | $0.41 | $0.42 | $0.34 | $0.37 | $0.39 | $0.41 | $0.33 | $0.36 | $0.37 | $0.36 | - | $0.31 | $0.35 | $0.34 | - | $0.36 | $0.39 | $0.41 | - | $0.39 | $0.40 | $0.40 | - | $0.33 | $0.35 | $0.36 | - | $0.30 | $0.30 | $0.30 | - | $0.25 | $0.23 | $0.23 | - | $0.21 | $0.21 | $0.21 | - | $0.19 | $0.20 | $0.20 | - | $0.18 | $0.18 | $0.19 | - | $0.18 | $0.17 | $0.16 | - | $0.13 | $0.087 | $0.073 | - | $0.044 | $0.04 | $0.04 | - | $0.021 | $0.021 | $0.018 | - | $0.0099 | $0.0099 | $0.0099 | - | $0.0053 | $0.0053 | $0.004 | - | $0.0026 | $0.0026 | $0.0026 | - | $0.0018 | $0.0018 | $0.0018 | - | $0.00059 | $0.00059 | $0.00059 | - | $0.00039 | $0.00039 | $0.00039 | - | $0.00039 | $0.00039 | $0.00039 | - | $0.00039 | $0.00039 | $0.00039 | - | $0.00039 | $0.00039 | $0.00039 | - | $0.00039 | $0.00039 | $0.00026 | - | $0.00026 | $0.00026 | $0.00026 | - | $0.00017 | $0.00017 | $0.00017 | - | $0.00017 | $0.00017 | $0.00017 | - | $0 |
EPS (Diluted) | $1.17 | $1.56 | $1.10 | $1.06 | $0.82 | $1.43 | $1.14 | $1.18 | $1.05 | $1.38 | $1.08 | $1.16 | $0.97 | $1.29 | $0.99 | $1.05 | $0.82 | $1.19 | $0.91 | $0.92 | $0.73 | $0.97 | $0.75 | $0.59 | $0.61 | $0.98 | $0.72 | $0.73 | $0.64 | $0.90 | $0.65 | $0.67 | $0.63 | $0.72 | $0.55 | $0.63 | $0.54 | $0.56 | $0.56 | $0.60 | $0.49 | $0.50 | $0.52 | $0.58 | $0.44 | $0.46 | $0.47 | $0.47 | $0.40 | $0.44 | $0.43 | $0.44 | $0.34 | $0.40 | $0.41 | $0.42 | $0.34 | $0.37 | $0.39 | $0.41 | $0.33 | $0.36 | $0.37 | $0.36 | - | $0.31 | $0.35 | $0.34 | - | $0.36 | $0.39 | $0.41 | - | $0.39 | $0.40 | $0.40 | - | $0.33 | $0.35 | $0.35 | - | $0.30 | $0.30 | $0.30 | - | $0.24 | $0.23 | $0.23 | - | $0.21 | $0.21 | $0.21 | - | $0.19 | $0.20 | $0.20 | - | $0.18 | $0.18 | $0.19 | - | $0.18 | $0.16 | $0.16 | - | $0.13 | $0.08 | $0.073 | - | $0.044 | $0.04 | $0.04 | - | $0.021 | $0.021 | $0.018 | - | $0.0099 | $0.0099 | $0.0099 | - | $0.0053 | $0.0053 | $0.004 | - | $0.0026 | $0.0026 | $0.0026 | - | $0.0018 | $0.0018 | $0.0018 | - | $0.00059 | $0.00059 | $0.00059 | - | $0.00039 | $0.00039 | $0.00039 | - | $0.00039 | $0.00039 | $0.00039 | - | $0.00039 | $0.00039 | $0.00039 | - | $0.00039 | $0.00039 | $0.00039 | - | $0.00039 | $0.00039 | $0.00026 | - | $0.00026 | $0.00026 | $0.00026 | - | $0.00017 | $0.00017 | $0.00017 | - | $0.00017 | $0.00017 | $0.00017 | - | $0 |
EBIT | $618.9M | $807.1M | $588.7M | $565.7M | $453M | $708.4M | $553.2M | $566.7M | $501.3M | $669.1M | $526.4M | $558.5M | $473M | $626.4M | $484.4M | $501.1M | $397.9M | $563.3M | $446.9M | $453.1M | $354.9M | $471.4M | $358.6M | $285.1M | $300.7M | $473.5M | $347.1M | $354.6M | $319.7M | $432.3M | $310.1M | $323.5M | $321M | $372.4M | $306.1M | $320.2M | $301.1M | $308.4M | $312.6M | $325.2M | $276.5M | $281.9M | $296.1M | $297.7M | $253.6M | $266M | $271.9M | $269.2M | $229.8M | $252.4M | $250.3M | $256.7M | $211.8M | $226.4M | $231.9M | $240M | $228.7M | $210.4M | $207.2M | $229.7M | $170.5M | $187.2M | $191.9M | $188.7M | $159.89M | $154.2M | $179.5M | $176.2M | $98.86M | $181.02M | $192.12M | $197.37M | $197.8M | $210.4M | $209.48M | $210.59M | $159.88M | $172.98M | $182.33M | $186.35M | $167.73M | $160.6M | $158.61M | $162.82M | $142.83M | $135.38M | $126.9M | $128.67M | $86.95M | $116.47M | $114.82M | $115.08M | $97.95M | $101.42M | $99.19M | $102.48M | $91.63M | $87.22M | $91.08M | $93.76M | $87.57M | $86.88M | $83.43M | $78.83M | $69.89M | $67.9M | $62.5M | $58.7M | $52.4M | $48.5M | $44.9M | $41.6M | $36.8M | $34.9M | $32.6M | $30.4M | $26.2M | $25.1M | $23.3M | $22.1M | $19M | $16.2M | $16.4M | $15.8M | $13.3M | $11.9M | $13M | $12.8M | $9.4M | $8.6M | $9.7M | $9.1M | $6.7M | $5.8M | $6.9M | $7.1M | $4.8M | $4.1M | $5.3M | $4.7M | $2.6M | $2.6M | $4.1M | $4.2M | $2.4M | $1.7M | $4.1M | $3.9M | -$60.4M | $25.8M | $24M | $24.9M | -$47.1M | $20.7M | $19.2M | $18M | -$36.8M | $16.6M | $15.3M | $15M | -$29.2M | $13.2M | $12.1M | $11.7M | -$25.4M | $10.5M | $9.9M | $9.6M | -$19M | $8M |
EBITDA | $732.1M | $918.1M | $697.8M | $675M | $538.7M | $751.5M | $594.9M | $605.7M | $546.9M | $713.9M | $571.3M | $599.7M | $517.1M | $670.6M | $528.7M | $545.1M | $447M | $611.7M | $495.5M | $498.8M | $402.3M | $517.8M | $407.2M | $334.7M | $352.4M | $523.6M | $402.1M | $407.5M | $375.5M | $485.3M | $346.9M | $359.4M | $356.7M | $409M | $339.8M | $352.2M | $337.3M | $339.4M | $342.6M | $354.9M | $306.5M | $312.3M | $323.8M | $324.7M | $281.1M | $292.6M | $297.9M | $295.7M | $258.1M | $278.7M | $276.3M | $281.1M | $235.3M | $251.4M | $256.1M | $264.1M | $251.8M | $233.4M | $229.8M | $252.4M | $193.5M | $208.5M | $211M | $208.2M | $180.16M | $174.6M | $200.1M | $196.9M | $120.64M | $201.44M | $211.18M | $215M | $222.32M | $232.03M | $225.57M | $221.45M | $172.51M | $187.61M | $196.55M | $200.15M | $183.77M | $178.44M | $176.43M | $180.32M | $164.53M | $153.6M | $146.09M | $148.05M | $104.34M | $134.27M | $130.1M | $130.93M | $110.48M | $114.47M | $102.89M | $107.24M | $97.42M | $90.71M | $94.33M | $97.31M | $89.64M | $89.45M | $86.88M | $82.6M | $74.6M | $73.1M | $67.5M | $63.8M | $57.9M | $53.9M | $49.7M | $46.1M | $47.8M | $33.6M | $36.9M | $34.2M | $34.9M | $26.6M | $25.3M | $25.2M | $21.4M | $18.2M | $18.6M | $17.9M | $15.3M | $13.6M | $14.9M | $14.7M | $11.5M | $10.5M | $12.3M | $11.4M | $8.8M | $8.2M | $9.3M | $9.4M | $7.3M | $6.2M | $7.3M | $7M | $4.8M | $4.4M | $5.8M | $6M | $4.2M | $3.2M | $5.5M | $5.3M | -$60.4M | $25.8M | $24M | $24.9M | -$47.1M | $20.7M | $19.2M | $18M | -$36.8M | $16.6M | $15.3M | $15M | -$29.2M | $13.2M | $12.1M | $11.7M | -$25.4M | $10.5M | $9.9M | $9.6M | -$19M | $8M |