PulteGroup, Inc.(PHM:US)
Market Cap$21.63B
Key Metrics
Price$113.55
Revenue (TTM)$16.407B
Holders Revenue (TTM)$1.508B
Gross Profit (TTM)$4.126B
Earnings (TTM)$1.906B
EBITDA (TTM)$2.733B
Op. Margin (TTM)15.57%
Dividend Yield0.87%
Holders Yield6.97%
Cash on hand$1.336B
Total Assets$18.263B
Net Assets$13.014B
Total Debt$2.298B
Key Metrics
Price$113.55
Revenue (TTM)$16.407B
Holders Revenue (TTM)$1.508B
Gross Profit (TTM)$4.126B
Earnings (TTM)$1.906B
EBITDA (TTM)$2.733B
Op. Margin (TTM)15.57%
Dividend Yield0.87%
Holders Yield6.97%
Cash on hand$1.336B
Total Assets$18.263B
Net Assets$13.014B
Total Debt$2.298B
Financials
| Name | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | 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 | $3.983B | $3.409B | $4.611B | $4.405B | $4.404B | $3.893B | $4.922B | $4.476B | $4.6B | $3.949B | $4.294B | $4.004B | $4.189B | $3.576B | $5.171B | $3.895B | $3.88B | $3.15B | $4.359B | $3.479B | $3.359B | $2.73B | $3.192B | $2.955B | $2.594B | $2.295B | $3.017B | $2.71B | $2.489B | $1.997B | $2.999B | $2.649B | $2.57B | $1.97B | $2.794B | $2.131B | $2.022B | $1.63B | $2.493B | $1.943B | $1.8B | $1.433B | $2.062B | $1.507B | $1.28B | $1.133B | $1.823B | $1.595B | $1.286B | $1.119B | $1.655B | $1.582B | $1.279B | $1.163B | $1.567B | $1.303B | $1.069B | $881.04M | $1.262B | $1.142B | $927.21M | $805.2M | $1.185B | $1.058B | $1.306B | $1.02B | $1.731B | $1.091B | $678.58M | $583.89M | $1.65B | $1.558B | $1.619B | $1.449B | $2.899B | $2.472B | $2.021B | $1.871B | $4.389B | $3.564B | $3.359B | $2.963B | $5.007B | $3.794B | $3.251B | $2.518B | $4.186B | $2.96B | $2.515B | $2.032B | $3.138B | $2.4B | $1.958B | $1.553B | $2.548B | $1.86B | $1.686B | $1.379B | $2.002B | $1.482B | $1.059B | $840.48M | $1.347B | $1.054B | $982.58M | $775.82M | $1.241B | $973.1M | $834.15M | $682.47M | $906.9M | $759.3M | $679.7M | $520.6M | $846.1M | $669.9M | $576.3M | $431.7M | $738.3M | $625.2M | $588.4M | $432.5M | $667.4M | $543.3M | $485.5M | $332.9M | $534.8M | $452.6M | $427.9M | $340.6M | $480.6M | $431.6M | $405M | $315.6M | $439.4M | $357.3M | $316.1M | $257.1M | $353.8M | $309.2M | $296.6M | $254.2M | $322.3M | $299.6M | $282.4M | $247.7M | $284.3M | $290.7M | $289.2M | $274M | $390.3M | $297.7M | $274.7M | $216.5M | $234.7M | $189.7M | $200.9M | $160.1M | $266.5M | $233.6M | $201.8M | $135.1M | $231.5M | $188.7M | $189.7M | $163.4M | $228.2M | $203.4M | $214M | $193.5M |
Cost of Revenue | $2.985B | $2.586B | $3.468B | $3.241B | $3.206B | $2.825B | $3.567B | $3.175B | $3.206B | $2.778B | $3.044B | $2.821B | $2.936B | $2.541B | $3.674B | $2.708B | $2.66B | $2.218B | $3.164B | $2.533B | $2.447B | $2B | $2.383B | $2.195B | $1.935B | $1.745B | $2.316B | $2.068B | $1.905B | $1.526B | $2.37B | $2.008B | $1.933B | $1.504B | $2.181B | $1.619B | $1.666B | $1.249B | $1.682B | $1.456B | $1.341B | $1.066B | $1.556B | $1.147B | $979.36M | $877.06M | $1.398B | $1.222B | $981.64M | $836.94M | $1.273B | $1.253B | $1.035B | $946.08M | $1.334B | $1.065B | $897.32M | $767.57M | $1.138B | $964.19M | $832.52M | $706.43M | $1.159B | $981.09M | $1.152B | $884.2M | $1.838B | $1.136B | $766.33M | $918.15M | $1.889B | $1.653B | $1.634B | $1.949B | $2.946B | $2.839B | $2.405B | $1.687B | $4.296B | $2.96B | $2.675B | $2.287B | $4.101B | $3.17B | $2.759B | $2.162B | $3.453B | $2.558B | $2.222B | $1.826B | $2.621B | $2.152B | $1.766B | $1.422B | $2.16B | $1.676B | $1.541B | $1.27B | $1.75B | $1.348B | $966.07M | $779.67M | $1.204B | $955.08M | $902.83M | $733.26M | $1.127B | $895.3M | $773.4M | $641.6M | $844M | $707.2M | $641.1M | $503.2M | $815.3M | $638.1M | $552.4M | $429.4M | $698.1M | $595.6M | $559.1M | $422.3M | $627.5M | $514M | $466.9M | $332.4M | $496.2M | $422.9M | $399.9M | $320.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $997.52M | $822.11M | $1.142B | $1.164B | $1.198B | $1.068B | $1.355B | $1.301B | $1.394B | $1.172B | $1.25B | $1.182B | $1.253B | $1.034B | $1.498B | $1.187B | $1.219B | $931.05M | $1.195B | $945.66M | $912.38M | $729.85M | $808.94M | $759.91M | $659.15M | $550.15M | $701.39M | $641.88M | $583.72M | $470.4M | $628.9M | $640.93M | $637.18M | $466.39M | $612.99M | $512.03M | $355.85M | $380.61M | $810.93M | $486.87M | $458.76M | $366.4M | $506.03M | $359.97M | $300.93M | $256.23M | $424.43M | $373.19M | $304.55M | $281.96M | $381.96M | $328.76M | $244.86M | $216.68M | $233.36M | $237.25M | $172.09M | $113.46M | $124.08M | $177.74M | $94.69M | $98.77M | $26.29M | $76.68M | $154.11M | $136.15M | -$107.53M | -$44.58M | -$87.75M | -$334.25M | -$238.63M | -$95.1M | -$14.14M | -$499.85M | -$47.58M | -$367.35M | -$383.51M | $184.87M | $92.69M | $604.25M | $684.33M | $675.88M | $906.94M | $623.87M | $492.34M | $356.1M | $733.24M | $401.82M | $293.58M | $205.95M | $517.82M | $248.11M | $192.36M | $130.5M | $387.52M | $183.8M | $144.98M | $108.85M | $251.89M | $134.28M | $92.65M | $60.8M | $142.75M | $98.8M | $79.76M | $42.56M | $113.6M | $77.8M | $60.75M | $40.87M | $62.9M | $52.1M | $38.6M | $17.4M | $30.8M | $31.8M | $23.9M | $2.3M | $40.2M | $29.6M | $29.3M | $10.2M | $39.9M | $29.3M | $18.6M | $500K | $38.6M | $29.7M | $28M | $20.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $382.97M | $380.33M | $389.46M | $400.68M | $390.45M | $393.34M | $195.64M | $406.9M | $361.15M | $357.59M | $308.32M | $353.17M | $314.64M | $336.52M | $350.83M | $350.11M | $351.26M | $329.02M | $344.22M | $320.51M | $272.29M | $271.69M | $279.66M | $271.26M | $196.86M | $263.67M | $261.55M | $270.63M | $259.44M | $252.73M | $292.32M | $252.76M | $226.06M | $240.89M | $201.61M | $237.5M | $216.21M | $236.27M | $390.8M | $250.91M | $256.27M | $242.32M | $138.99M | $159.36M | $130.12M | $161.31M | $146.02M | $147.14M | $229.77M | $144.89M | $149.71M | $138.64M | $150.53M | $129.63M | $141.77M | $125.19M | $124.19M | $123.31M | $117.15M | $134.63M | $138.38M | $142.45M | $150.74M | $439.29M | $157.42M | $161.31M | $202.07M | $221.54M | $122.26M | $126.56M | $228.99M | $200.35M | $186.4M | $196.95M | $323.93M | $674.99M | $367.95M | $326.44M | - | $310.61M | $295.39M | $291.28M | - | - | - | $24M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $382.97M | $380.33M | $389.46M | $400.68M | $390.45M | $393.34M | $195.64M | $406.9M | $361.15M | $357.59M | $308.32M | $353.17M | $314.64M | $336.52M | $350.83M | $350.11M | $351.26M | $329.02M | $344.22M | $320.51M | $272.29M | $271.69M | $279.66M | $271.26M | $196.86M | $263.67M | $261.55M | $270.63M | $259.44M | $252.73M | $292.32M | $252.76M | $226.06M | $240.89M | $201.61M | $237.5M | $216.21M | $236.27M | $390.8M | $250.91M | $256.27M | $242.32M | $138.99M | $159.36M | $130.12M | $161.31M | $146.02M | $147.14M | $229.77M | $144.89M | $149.71M | $138.64M | $150.53M | $129.63M | $141.77M | $125.19M | $124.19M | $123.31M | $117.15M | $121.55M | $138.38M | $142.45M | $150.74M | $425.64M | $157.42M | $161.31M | $202.07M | $221.54M | $122.26M | $126.56M | $228.99M | $200.35M | $186.4M | $196.95M | $323.93M | $674.99M | $367.95M | $326.44M | - | $310.61M | $295.39M | $291.28M | - | - | - | $24M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $13.08M | - | - | - | $13.65M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $613.14M | $440.36M | $739.91M | $761.31M | $805.45M | $671.91M | $1.157B | $891.49M | $1.03B | $811.52M | $938.62M | $826.71M | $935.86M | $695.12M | $1.144B | $833.71M | $865.31M | $599.21M | $847.39M | $621.54M | $635.13M | $453.17M | $524.24M | $483.61M | $457.25M | $281.93M | $436.25M | $367.65M | $320.73M | $214.23M | $333.14M | $384.73M | $407.68M | $222.05M | $407.93M | $271.08M | $136.19M | $140.89M | $416.68M | $232.5M | $199.04M | $120.64M | $363.82M | $197.38M | $167.59M | $91.7M | $275.18M | $222.8M | $71.51M | $133.8M | $228.98M | $186.85M | $91.05M | $83.78M | $88.32M | $108.78M | $44.63M | -$13.13M | $34.53M | $52.92M | -$46.96M | -$46.95M | -$124.45M | -$365.89M | -$3.31M | -$25.15M | -$309.61M | -$266.11M | -$210.01M | -$460.81M | -$467.63M | -$295.45M | -$200.54M | -$696.8M | -$371.51M | -$1.042B | -$751.46M | -$141.57M | $92.69M | $293.63M | $388.94M | $384.6M | $809.66M | $623.87M | $492.34M | $332.1M | $640.81M | $401.82M | $293.58M | $205.95M | $439.18M | $248.11M | $192.36M | $130.5M | $324.35M | $183.8M | $144.98M | $108.85M | $192.22M | $134.28M | $92.65M | $60.8M | $138.23M | $96.63M | $75.85M | $38.93M | $108.7M | $75.3M | $57.75M | $37.77M | $62.1M | $49.7M | $38.5M | $15.7M | $28.2M | $30.2M | $20.6M | $2M | $39M | $27.4M | $27.6M | $8.6M | $39.4M | $27.2M | $16.1M | -$700K | $29.5M | $29.5M | $26M | $18.6M | -$8.2M | $84.7M | $90.3M | $47.6M | $61M | $53.4M | $48.8M | $42.4M | $55.6M | $50.8M | $46.1M | $38.3M | $27.9M | $51.4M | $54M | $59.5M | -$582.6M | $290.7M | $289.2M | $274M | -$694.7M | $297.7M | $274.7M | $216.5M | -$575.8M | $189.7M | $200.9M | $160.1M | -$533.2M | $233.6M | $201.8M | $135.1M | -$515.9M | $188.7M | $189.7M | $163.4M | -$599.5M | $203.4M | $214M | $193.5M |
| $9.3M | $9.04M | -$84.67M | $6.48M | $1.7M | $9.23M | $26.16M | $14.71M | $17.99M | $57.13M | $8.2M | $20.61M | $17.15M | $7M | $19.88M | -$22.43M | -$732K | $683K | $8.53M | -$1.14M | $4.34M | -$59.12M | -$492K | $558K | -$241K | -$18.16M | -$295K | -$1.51M | $51K | $2.48M | -$3.65M | -$38K | $1.49M | $2.14M | $836K | -$2.83M | -$13.64M | -$1.62M | -$2.96M | -$20.17M | -$9.46M | -$2.42M | $9.5M | -$18.11M | $39K | $4.11M | -$8.06M | $2.13M | -$3.83M | -$3.77M | $3.44M | -$12.13M | -$52.72M | -$1.43M | -$37.1M | -$2.88M | -$4.7M | -$366K | -$43.61M | -$255.42M | -$6.37M | $1.56M | -$66.03M | -$657.95M | $857K | $10.64M | -$607.62M | -$92.61M | $23.08M | -$51.43M | -$12.1M | -$1.01M | -$14.69M | $3.75M | -$82.32M | -$51.58M | -$55.15M | -$976K | -$110.17M | $1.88M | -$1.21M | $32.94M | $21.03M | -$9.04M | -$5.26M | $14.8M | $26.36M | $16.15M | $10.38M | $7.22M | $14.07M | $11.56M | $4.48M | $8.66M | $3.2M | $2.29M | $3.24M | $3.69M | $2.17M | $947K | $5.92M | $2.81M | $968K | $2.32M | $1.64M | $531K | $4M | $600K | $300K | $1.9M | - | -$3.1M | $200K | $2.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $10.45M | $13.18M | $12.78M | $11.8M | $9.58M | $10.26M | $11.22M | $13.75M | $17.14M | $17.38M | $19.83M | $19.3M | $15.3M | $7.1M | $923K | $370K | $290K | $388K | $412K | $436K | $473K | $631K | $813K | $891K | $1.33M | $3.81M | $3.77M | $3.55M | $4.47M | $4.95M | $4.35M | $1.84M | $835K | $564K | $620K | $485K | $599K | $833K | $577K | $887K | $849K | $923K | $649K | $504K | $856K | $1.1M | $1.2M | $1.21M | $1.12M | $1.11M | $1.07M | $1.04M | $1.11M | $1.17M | $1.33M | $1.22M | $1.16M | $1.2M | $1.35M | $1.12M | $1.15M | $1.44M | $1.86M | $2.6M | $2.29M | $2.78M | $1.18M | $1.81M | $2.65M | $3.53M | - | $6.36M | $6.35M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $106K | $164K | $167K | $170K | $141K | $127K | $127K | $120K | $117K | $115K | $122K | $120K | $120K | $107K | $68K | $65K | $65K | $86K | $115K | $115K | $138K | $135K | $226K | $225K | $3M | $797K | $147K | $147K | $146K | $144K | $158K | $152K | $165K | $143K | $132K | $101K | $134K | $137K | $160K | $165K | $186K | $174K | $190K | $203K | $208K | $187K | $224K | $210K | $203K | $213K | $168K | $171K | $166K | $207K | $203K | $201K | $198K | $217K | $323K | $322K | $317K | $351K | $440K | $789K | $1.02M | $482K | $917K | $431K | $436K | $478K | - | $723K | $708K | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$1.04M | -$3.98M | -$97.29M | -$5.16M | -$7.74M | -$904K | $15.07M | $1.08M | $965K | $39.86M | -$11.51M | $1.42M | $1.97M | $12K | $19.02M | -$22.73M | -$957K | $381K | $8.24M | -$1.46M | $4.01M | -$59.61M | -$1.08M | -$108K | $1.43M | -$21.17M | -$3.91M | -$4.92M | -$4.27M | -$2.33M | -$7.84M | -$1.73M | $824K | $1.72M | $348K | -$3.22M | -$14.1M | -$2.32M | -$3.38M | -$20.89M | -$10.12M | -$3.17M | $9.04M | -$18.41M | -$609K | $3.2M | -$9.03M | $1.13M | -$4.74M | -$4.67M | $2.54M | -$13M | -$53.67M | -$2.4M | -$38.23M | -$3.89M | -$5.67M | -$1.35M | -$44.64M | -$256.22M | -$7.2M | $474K | -$67.45M | -$659.76M | -$417K | $8.35M | -$607.88M | -$93.99M | $20.87M | -$54.48M | -$12.1M | -$6.65M | -$20.33M | $3.75M | -$82.32M | -$51.58M | -$55.15M | -$976K | -$110.17M | $1.88M | -$1.21M | $32.94M | $21.03M | -$9.04M | -$5.26M | $14.8M | $26.36M | $16.15M | $10.38M | $7.22M | $14.07M | $11.56M | $4.48M | $8.66M | $3.2M | $2.29M | $3.24M | $3.69M | $2.17M | $947K | $5.92M | $2.81M | $968K | $2.32M | $1.64M | $531K | $4M | $600K | $300K | $1.9M | - | -$3.1M | $200K | $2.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $622.44M | $449.4M | $655.24M | $767.79M | $807.16M | $681.14M | $1.183B | $906.2M | $1.048B | $868.64M | $946.82M | $847.31M | $953.01M | $702.12M | $1.164B | $811.28M | $864.57M | $599.89M | $855.92M | $620.4M | $639.47M | $394.05M | $523.75M | $484.17M | $457.01M | $263.77M | $435.95M | $366.15M | $320.78M | $216.7M | $329.49M | $384.69M | $409.17M | $224.19M | $408.77M | $268.25M | $122.55M | $139.27M | $413.72M | $212.34M | $189.58M | $118.21M | $373.32M | $179.28M | $167.63M | $95.81M | $267.12M | $224.93M | $67.68M | $130.03M | $232.42M | $174.72M | $38.33M | $82.35M | $51.21M | $105.91M | $39.93M | -$13.49M | -$9.08M | -$202.5M | -$53.33M | -$45.39M | -$190.48M | -$1.024B | -$5.73M | -$14.51M | -$917.23M | -$358.72M | -$186.93M | -$512.25M | -$479.73M | -$294.59M | -$215.23M | -$693.06M | -$453.83M | -$1.094B | -$806.61M | -$142.55M | -$18.06M | $295.51M | $387.73M | $417.54M | $830.7M | $613.7M | $485.82M | $346.9M | $667.17M | $417.97M | $303.96M | $213.17M | $400M | $259.67M | $196.83M | $139.16M | $281.97M | $186.09M | $148.22M | $112.53M | $194.39M | $135.22M | $98.57M | $63.61M | $139.19M | $98.95M | $77.49M | $39.46M | $112.8M | $76M | $58.1M | $39.6M | $62.5M | $46.7M | $38.6M | $17.9M | $28.2M | $30.2M | $20.6M | $2M | $38.9M | $27.4M | $27.6M | $8.6M | $39.5M | $27.3M | $16M | -$700K | $29.5M | $29.5M | $26.1M | $18.6M | $36.3M | $29.3M | $32.2M | $15.6M | $26.5M | $24.2M | $17M | $10.2M | $22.2M | $14.4M | $8.1M | - | $3.5M | $5.9M | $9.2M | $12.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $150.44M | $102.4M | $153.62M | $181.95M | $198.67M | $158.34M | $269.49M | $208.28M | $239.18M | $205.67M | $235.83M | $208.54M | $232.67M | $169.86M | $281.58M | $183.35M | $212.14M | $145.17M | $192.65M | $144.85M | $136.07M | $89.95M | $85.64M | $67.77M | $108.39M | $60.06M | $100.15M | $93.04M | $79.74M | $49.95M | $91.84M | $95.15M | $85.08M | $53.44M | $331.35M | $90.71M | $21.8M | $47.75M | $140.55M | $83.87M | $71.82M | $34.91M | $145.29M | $71.51M | $64.3M | $40.83M | $50.03M | $84.38M | $25.8M | $55.21M | $12.37M | -$2.107B | $1.91M | $588K | -$7.53M | -$10.73M | -$2.51M | -$1.83M | -$22.9M | -$73.2M | $2.05M | -$5.87M | -$25.05M | -$28.72M | -$82.03M | -$2.02M | -$800.33M | $2.67M | $2.54M | $2.57M | -$141.56M | -$14.2M | -$56.81M | $3.09M | $439.49M | -$306.04M | -$299.06M | -$56.88M | -$9.75M | $104.06M | $143.87M | $154.9M | $303.61M | $231.29M | $180.64M | $129.35M | $247.86M | $158.85M | $115.49M | $81M | $152.01M | $98.63M | $74.83M | $52.86M | $109.93M | $72.59M | $57.81M | $43.89M | $74.85M | $52.07M | $37.95M | $24.49M | $53.6M | $38.09M | $29.83M | $15.19M | $43M | $28.5M | $21M | $15.6M | $24.4M | $18.2M | $15M | $7M | $10.9M | $11.6M | $7.9M | $800K | $13.6M | $11M | $11.2M | $3.5M | $16M | $11M | $6.5M | -$300K | $12.2M | $11.6M | $10.2M | $7.3M | $11.7M | $9.6M | $9.7M | $4.7M | $2.7M | $1.4M | $1M | $700K | $1.3M | $900K | $200K | - | -$200K | $700K | $700K | $700K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $472M | $347M | $501.62M | $585.83M | $608.48M | $522.8M | $913.24M | $697.91M | $809.13M | $662.98M | $710.99M | $638.78M | $720.35M | $532.26M | $882.23M | $627.93M | $652.44M | $454.72M | $663.27M | $475.55M | $503.4M | $304.11M | $438.11M | $416.4M | $348.62M | $203.71M | $335.8M | $273.1M | $241.04M | $166.76M | $237.65M | $289.54M | $324.09M | $170.75M | $77.41M | $177.54M | $100.75M | $91.52M | $273.17M | $128.47M | $117.76M | $83.3M | $228.03M | $107.77M | $103.32M | $54.97M | $217.09M | $140.55M | $41.88M | $74.82M | $220.05M | $2.282B | $36.42M | $81.76M | $58.74M | $116.63M | $42.44M | -$11.67M | $13.82M | -$129.3M | -$55.39M | -$39.53M | -$165.43M | -$995.12M | $76.3M | -$12.49M | -$116.9M | -$361.39M | -$189.47M | -$514.82M | -$338.17M | -$280.39M | -$158.42M | -$696.14M | -$874.66M | -$787.87M | -$507.55M | -$85.67M | -$8.41M | $190.22M | $243.02M | $262.65M | $574.54M | $395.42M | $303.71M | $218.24M | $397.37M | $269.94M | $187.6M | $131.63M | $247.89M | $168.89M | $121.72M | $86.14M | $171.88M | $123.45M | $90.2M | $68.11M | $119.44M | $82.79M | $59.79M | $39.37M | $85.59M | $30.89M | $47.69M | $24.34M | $69.7M | $47.1M | $37.2M | $24.4M | $38.4M | $28.6M | $23.8M | $11.3M | $17M | $19.7M | $13.9M | $2.2M | $26.7M | $127.6M | $18.2M | $7.1M | $25.4M | $18.8M | $10.7M | $3.5M | $43.6M | $16.4M | $87.9M | $15M | $21.2M | $19.7M | $22.5M | $15.9M | $23.2M | $21.3M | $16M | $9.5M | $20.9M | $11.6M | $7.9M | $300K | $3.7M | $5.2M | $8.5M | $12.2M | $9.5M | $12.2M | $23.4M | $10.8M | $20.7M | $5M | $6.1M | $1.3M | -$7M | $3.8M | $8.1M | $2.6M | $9.1M | $7.9M | $2.7M | $1M | $8.3M | $6.2M | $6.1M | $3M | $7.8M | $3.9M | $3.1M | $2.5M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | $2.45M | $2.2M | $2.49M | $2.27M | $5.25M | $3.74M | $3.89M | $3.28M | $5.89M | $3.84M | $4.03M | $2.45M | $3.88M | $3.39M | $2.87M | $1.81M | $3.39M | $2.71M | $2.39M | $1.72M | $2.57M | $3.15M | $3.58M | $1.92M | $836K | $1.94M | $1.07M | $923K | $2.12M | $1.14M | $1.07M | $689K | $1.48M | $697K | $660K | $354K | $1.5M | $944K | $289K | $517K | $1.81M | $16.16M | - | - | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $472M | $347M | $501.62M | $585.83M | $608.48M | $522.8M | $913.24M | $697.91M | $809.13M | $662.98M | $708.55M | $636.57M | $717.86M | $529.99M | $876.98M | $624.19M | $648.55M | $451.44M | $657.38M | $471.71M | $499.37M | $301.66M | $434.23M | $413.01M | $345.75M | $201.9M | $332.41M | $270.4M | $238.65M | $165.04M | $235.08M | $286.39M | $320.51M | $168.83M | $76.58M | $175.6M | $99.68M | $90.6M | $271.05M | $127.33M | $116.69M | $82.61M | $226.55M | $107.07M | $102.66M | $54.62M | $215.59M | $139.6M | $41.59M | $74.3M | $218.24M | $2.266B | $36.42M | $81.76M | $58.74M | $116.63M | $42.44M | -$11.67M | $13.82M | -$129.3M | -$55.39M | -$39.53M | -$165.43M | -$995.12M | $76.3M | -$12.49M | -$116.9M | -$361.39M | -$189.47M | -$514.82M | -$338.17M | -$280.39M | -$158.42M | -$696.14M | -$874.66M | -$787.87M | -$507.55M | -$85.67M | -$8.41M | $190.22M | $243.02M | $262.65M | $574.54M | $395.42M | $303.71M | $218.24M | $397.37M | $269.94M | $187.6M | $131.63M | $247.89M | $168.89M | $121.72M | $86.14M | $171.88M | $123.45M | $90.2M | $68.11M | $119.44M | $82.79M | $59.79M | $39.37M | $85.59M | $30.89M | $47.69M | $24.34M | $69.7M | $47.1M | $37.2M | $24.4M | $38.4M | $28.6M | $23.8M | $11.3M | $17M | $19.7M | $13.9M | $2.2M | $26.7M | $127.6M | $18.2M | $7.1M | $25.4M | $18.8M | $10.7M | $3.5M | $43.6M | $16.4M | $87.9M | $15M | $21.2M | $19.7M | $22.5M | $15.9M | $23.2M | $21.3M | $16M | $9.5M | $20.9M | $11.6M | $7.9M | $300K | $3.7M | $5.2M | $8.5M | $12.2M | $9.5M | $12.2M | $23.4M | $10.8M | $20.7M | $5M | $6.1M | $1.3M | -$7M | $3.8M | $8.1M | $2.6M | $9.1M | $7.9M | $2.7M | $1M | $8.3M | $6.2M | $6.1M | $3M | $7.8M | $3.9M | $3.1M | $2.5M |
Shares Outstanding (Basic) | 189.39M | 192.09M | 194.14M | 196.54M | 199.24M | 202.06M | 204.34M | 206.77M | 209.55M | 211.84M | 214.4M | 218.29M | 222.16M | 225.13M | 227.2M | 230.97M | 236.33M | 245.8M | 251.64M | 258.15M | 262.1M | 265.41M | 267.56M | 268.36M | 268.32M | 270M | 270.84M | 272.99M | 276.65M | 277.64M | 278.96M | 283.49M | 285.28M | 286.68M | 292.17M | 298.54M | 312.32M | 317.76M | 325.98M | 340.17M | 345.24M | 347.82M | 348.7M | 350.15M | 361.01M | 366.75M | 369.53M | 373.53M | 376.07M | 383.99M | 379.88M | 382.88M | 385.39M | 384.23M | 383.4M | 381.36M | 380.66M | 380.5M | - | 380.03M | 379.78M | 379.54M | - | 382.38M | 377.75M | 382.55M | - | 254.67M | 254.76M | 254.58M | - | 253.58M | 253.45M | 253.17M | - | 252.26M | 252.09M | 251.92M | - | 251.29M | 252.62M | 253.68M | - | 256.08M | 255.87M | 254.87M | - | 253.13M | 252.51M | 250.6M | - | 244.5M | 242.74M | 242.67M | - | 243.17M | 242M | 239.45M | - | 213.68M | 167.95M | 167.18M | - | 161.9M | 164.21M | 170.78M | - | 172.84M | 173.02M | 174.29M | - | 173.33M | 173.09M | 167.41M | - | 171.3M | 168.48M | 176M | - | 202.86M | 202.86M | 202.86M | - | 214.86M | 225.26M | 233.33M | - | 218.67M | 222.53M | 222.22M | - | 218.89M | 219.51M | 219.31M | - | 218.46M | 213.33M | 200M | - | 193.33M | 197.5M | 188.63M | - | 189.09M | 188.89M | 212.17M | - | 202.24M | 200.64M | 200.64M | - | 198.08M | 198.08M | 190.88M | - | 190.72M | 189.9M | 189.9M | - | 189.55M | 189.55M | 188.52M | - | 188.52M | 188.52M | 188.07M | - | 188.06M | 188.04M | 188.04M |
Shares Outstanding (Diluted) | 190.58M | 193.4M | 195.78M | 198.14M | 200.68M | 203.66M | 206.18M | 208.46M | 211.2M | 213.55M | 215.76M | 219.68M | 223.39M | 225.96M | 228.1M | 232.3M | 237.65M | 246.87M | 252.22M | 258.9M | 262.75M | 266.01M | 268.23M | 268.96M | 269.03M | 271.22M | 271.48M | 273.63M | 277.58M | 278.64M | 280.21M | 284.67M | 286.65M | 288.03M | 293.49M | 300.23M | 313.88M | 320.09M | 327.81M | 342.42M | 348M | 350.48M | 351.75M | 353.37M | 364.24M | 370.11M | 373.27M | 377.29M | 379.66M | 387.81M | 383.72M | 386.1M | 391.18M | 390.32M | 389.3M | 384.57M | 382.2M | 380.5M | - | 380.03M | 379.78M | 379.54M | - | 382.38M | 380.41M | 382.55M | - | 313M | 254.76M | 254.58M | - | 253.58M | 253.45M | 253.17M | - | 252.26M | 252.09M | 251.92M | - | 257.22M | 258.95M | 260.74M | - | 263.91M | 263.68M | 262.75M | - | 260.97M | 258.71M | 257.66M | - | 251.56M | 249.89M | 248.08M | - | 247.8M | 249.44M | 245.89M | - | 218.07M | 173.46M | 172M | - | 166.11M | 166.28M | 171.48M | - | 176.07M | 175.06M | 177.45M | - | 178.75M | 176.3M | 173.85M | - | 171.3M | 168.48M | 176M | - | 202.86M | 202.86M | 202.86M | - | 214.86M | 225.26M | 233.33M | - | 218.67M | 222.53M | 222.22M | - | 218.89M | 219.51M | 219.31M | - | 224.21M | 220.69M | 211.11M | - | 193.33M | 197.5M | 188.63M | - | 189.09M | 188.89M | 212.17M | - | 202.24M | 200.64M | 200.64M | - | 198.08M | 198.08M | 190.88M | - | 190.72M | 189.9M | 189.9M | - | 189.55M | 189.55M | 188.52M | - | 188.52M | 188.52M | 188.07M | - | 188.06M | 188.04M | 188.04M |
EPS (Basic) | $2.49 | $1.81 | $2.58 | $2.98 | $3.05 | $2.59 | $4.47 | $3.38 | $3.86 | $3.13 | $3.30 | $2.92 | $3.23 | $2.35 | $3.86 | $2.70 | $2.74 | $1.84 | $2.61 | $1.83 | $1.91 | $1.14 | $1.62 | $1.54 | $1.29 | $0.75 | $1.23 | $0.99 | $0.86 | $0.59 | $0.84 | $1.01 | $1.12 | $0.59 | $0.26 | $0.59 | $0.32 | $0.29 | $0.83 | $0.37 | $0.34 | $0.24 | $0.65 | $0.31 | $0.28 | $0.15 | $0.58 | $0.37 | $0.11 | $0.19 | $0.58 | $5.92 | $0.09 | $0.21 | $0.15 | $0.31 | $0.11 | -$0.03 | - | -$0.34 | -$0.15 | -$0.10 | - | -$2.60 | $0.20 | -$0.033 | - | -$0.95 | -$0.74 | -$2.02 | - | -$1.11 | -$0.63 | -$2.75 | - | -$3.12 | -$2.01 | -$0.34 | - | $0.76 | $0.96 | $1.04 | - | $1.54 | $1.19 | $0.86 | - | $1.07 | $0.75 | $0.53 | - | $0.69 | $0.50 | $0.36 | - | $0.51 | $0.37 | $0.29 | - | $0.39 | $0.36 | $0.24 | - | $0.19 | $0.29 | $0.14 | - | $0.27 | $0.22 | $0.14 | - | $0.17 | $0.14 | $0.068 | - | $0.12 | $0.083 | $0.013 | - | $0.66 | $0.09 | $0.035 | - | $0.088 | $0.048 | $0.015 | - | $0.075 | $0.40 | $0.068 | - | $0.09 | $0.10 | $0.073 | - | $0.098 | $0.075 | $0.048 | - | $0.06 | $0.04 | $0.0025 | - | $0.028 | $0.045 | $0.058 | - | $0.058 | $0.11 | $0.053 | - | $0.025 | $0.03 | $0.0075 | - | $0.018 | $0.04 | $0.013 | - | $0.038 | $0.013 | $0.005 | - | $0.03 | $0.03 | $0.015 | - | $0.02 | $0.015 | $0.013 |
EPS (Diluted) | $2.48 | $1.79 | $2.56 | $2.96 | $3.03 | $2.57 | $4.43 | $3.35 | $3.83 | $3.10 | $3.28 | $2.90 | $3.21 | $2.35 | $3.85 | $2.69 | $2.73 | $1.83 | $2.61 | $1.82 | $1.90 | $1.13 | $1.62 | $1.54 | $1.29 | $0.74 | $1.22 | $0.99 | $0.86 | $0.59 | $0.84 | $1.01 | $1.12 | $0.59 | $0.26 | $0.58 | $0.32 | $0.28 | $0.83 | $0.37 | $0.34 | $0.24 | $0.64 | $0.30 | $0.28 | $0.15 | $0.58 | $0.37 | $0.11 | $0.19 | $0.57 | $5.87 | $0.09 | $0.21 | $0.15 | $0.30 | $0.11 | -$0.03 | - | -$0.34 | -$0.15 | -$0.10 | - | -$2.63 | $0.20 | -$0.033 | - | -$1.15 | -$0.74 | -$2.02 | - | -$1.11 | -$0.63 | -$2.75 | - | -$3.12 | -$2.01 | -$0.34 | - | $0.74 | $0.94 | $1.01 | - | $1.50 | $1.15 | $0.83 | - | $1.03 | $0.73 | $0.51 | - | $0.67 | $0.49 | $0.35 | - | $0.50 | $0.36 | $0.28 | - | $0.38 | $0.35 | $0.23 | - | $0.19 | $0.29 | $0.14 | - | $0.27 | $0.21 | $0.14 | - | $0.16 | $0.14 | $0.065 | - | $0.12 | $0.083 | $0.013 | - | $0.66 | $0.09 | $0.035 | - | $0.088 | $0.048 | $0.015 | - | $0.075 | $0.40 | $0.068 | - | $0.09 | $0.10 | $0.073 | - | $0.095 | $0.073 | $0.045 | - | $0.06 | $0.04 | $0.0025 | - | $0.028 | $0.045 | $0.058 | - | $0.058 | $0.11 | $0.053 | - | $0.025 | $0.03 | $0.0075 | - | $0.018 | $0.04 | $0.013 | - | $0.038 | $0.013 | $0.005 | - | $0.03 | $0.03 | $0.015 | - | $0.02 | $0.015 | $0.013 |
EBIT | $622.55M | $449.56M | $655.41M | $767.96M | $807.3M | $681.26M | $1.183B | $906.32M | $1.048B | $868.76M | $946.94M | $847.43M | $953.13M | $702.23M | $1.164B | $811.34M | $864.64M | $599.98M | $856.03M | $620.52M | $639.61M | $394.19M | $523.98M | $484.39M | $460.01M | $264.57M | $436.1M | $366.29M | $320.92M | $216.85M | $329.65M | $384.84M | $409.34M | $224.33M | $408.9M | $268.35M | $122.68M | $139.4M | $413.88M | $212.5M | $189.77M | $118.39M | $373.51M | $179.48M | $167.84M | $95.99M | $267.35M | $225.14M | $67.88M | $130.24M | $232.59M | $174.89M | $38.5M | $82.56M | $51.42M | $106.11M | $40.12M | -$13.27M | -$8.75M | -$202.18M | -$53.02M | -$45.04M | -$190.04M | -$1.023B | -$4.71M | -$14.03M | -$916.31M | -$358.29M | -$186.49M | -$511.77M | -$467.63M | -$293.87M | -$214.52M | -$693.06M | -$371.51M | -$1.042B | -$751.46M | -$141.57M | $92.69M | $293.63M | $388.94M | $384.6M | $809.66M | $623.87M | $492.34M | $332.1M | $640.81M | $401.82M | $293.58M | $205.95M | $439.18M | $248.11M | $192.36M | $130.5M | $324.35M | $183.8M | $144.98M | $108.85M | $192.22M | $134.28M | $92.65M | $60.8M | $138.23M | $96.63M | $75.85M | $38.93M | $108.7M | $75.3M | $57.75M | $37.77M | $62.1M | $49.7M | $38.5M | $15.7M | $28.2M | $30.2M | $20.6M | $2M | $39M | $27.4M | $27.6M | $8.6M | $39.4M | $27.2M | $16.1M | -$700K | $29.5M | $29.5M | $26M | $18.6M | -$8.2M | $84.7M | $90.3M | $47.6M | $61M | $53.4M | $48.8M | $42.4M | $55.6M | $50.8M | $46.1M | $38.3M | $27.9M | $51.4M | $54M | $59.5M | -$582.6M | $290.7M | $289.2M | $274M | -$694.7M | $297.7M | $274.7M | $216.5M | -$575.8M | $189.7M | $200.9M | $160.1M | -$533.2M | $233.6M | $201.8M | $135.1M | -$515.9M | $188.7M | $189.7M | $163.4M | -$599.5M | $203.4M | $214M | $193.5M |
EBITDA | $654.47M | $481.67M | $792.47M | $804.63M | $843.69M | $710.27M | $1.213B | $933.13M | $1.074B | $893.87M | $981.58M | $870.09M | $974.69M | $727.05M | $1.214B | $854.35M | $886.35M | $619.67M | $878.44M | $641.7M | $659.74M | $474.17M | $545.58M | $503.08M | $478.71M | $304.24M | $455.11M | $382.55M | $341.57M | $232.97M | $351.96M | $400.53M | $423.33M | $238.83M | $423.18M | $283.7M | $140.56M | $154.27M | $432.49M | $228.55M | $210.77M | $134.54M | $387.4M | $191.87M | $179.87M | $108.92M | $279.9M | $236.49M | $79.53M | $149.23M | $242.76M | $187.61M | $69.56M | $90.24M | $78.77M | $114.45M | $47.73M | -$5.14M | $44.65M | $61.39M | -$36.62M | -$35.44M | -$191.19M | -$356.42M | $12.72M | -$9.58M | -$285.98M | -$253.93M | -$198.04M | -$494.83M | -$451.19M | -$271.2M | -$176.85M | -$673.34M | -$351.77M | -$1.022B | -$729.85M | -$119.91M | $163.14M | $314.16M | $408.56M | $402.96M | $826.37M | $664.71M | $536.41M | $345.83M | $653.06M | $413.84M | $305.44M | $216.11M | $450.32M | $258.82M | $202.69M | $138.83M | $330.91M | $190.28M | $150.74M | $119.84M | $204.48M | $144.96M | $97.54M | $65.85M | $141.79M | $96.49M | $78.12M | $42.03M | $109.6M | $77.2M | $60.45M | $38.97M | $62.9M | $55.2M | $38.4M | $15.2M | $30.8M | $31.8M | $23.9M | $2.3M | $40.2M | $29.6M | $29.3M | $10.2M | $39.9M | $29.5M | $18.6M | $500K | $38.6M | $29.7M | $28M | $20.5M | -$8.2M | $84.7M | $90.3M | $47.6M | $61M | $53.4M | $48.8M | $42.4M | $55.6M | $50.8M | $46.1M | $38.3M | $27.9M | $51.4M | $54M | $59.5M | -$582.6M | $290.7M | $289.2M | $274M | -$694.7M | $297.7M | $274.7M | $216.5M | -$575.8M | $189.7M | $200.9M | $160.1M | -$533.2M | $233.6M | $201.8M | $135.1M | -$515.9M | $188.7M | $189.7M | $163.4M | -$599.5M | $203.4M | $214M | $193.5M |