Ralph Lauren Corp. Class A Common Stock(RL:US)
Market Cap$22.969B
Key Metrics
Price$385.50
Revenue (TTM)$8.355B
Holders Revenue (TTM)$846.2M
Gross Profit (TTM)$5.871B
Earnings (TTM)$982.9M
EBITDA (TTM)$1.658B
Op. Margin (TTM)16.42%
Dividend Yield0.96%
Holders Yield3.68%
Cash on hand$1.719B
Total Assets$7.659B
Net Assets$2.722B
Total Debt$3.004B
Key Metrics
Price$385.50
Revenue (TTM)$8.355B
Holders Revenue (TTM)$846.2M
Gross Profit (TTM)$5.871B
Earnings (TTM)$982.9M
EBITDA (TTM)$1.658B
Op. Margin (TTM)16.42%
Dividend Yield0.96%
Holders Yield3.68%
Cash on hand$1.719B
Total Assets$7.659B
Net Assets$2.722B
Total Debt$3.004B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.96B | $1.979B | $2.406B | $2.011B | $1.719B | - | - | - | - | - | - | - | $1.497B | $1.541B | $1.832B | $1.58B | $1.491B | $1.523B | $1.815B | $1.504B | $1.376B | $1.287B | $1.433B | $1.194B | $487.5M | $1.274B | $1.751B | $1.706B | $1.429B | $1.506B | $1.726B | $1.691B | $1.391B | $1.529B | $1.642B | $1.664B | $1.347B | $1.566B | $1.715B | $1.821B | $1.552B | $1.871B | $1.946B | $1.97B | $1.618B | $1.885B | $2.033B | $1.994B | $1.708B | $1.867B | $2.015B | $1.915B | $1.653B | $1.643B | $1.846B | $1.862B | $1.593B | $1.623B | $1.806B | $1.905B | $1.526B | $1.427B | $1.548B | $1.532B | $1.153B | $1.337B | $1.244B | $1.374B | $1.024B | $1.224B | $1.252B | $1.429B | $1.114B | $1.241B | $1.27B | $1.299B | $1.07B | $1.031B | $1.144B | $1.167B | $953.6M | $971.49M | $995.5M | $1.027B | $751.9M | $940.99M | $901.57M | $895.61M | $606.01M | $818.78M | $645.37M | $707.78M | $477.73M | $692.33M | $639.17M | $640.84M | $467M | $633.09M | $617.1M | $595.7M | $517.83M | $542.43M | $613.74M | $586.22M | $487.3M | $465.78M | $508.8M | $541.8M | $432.35M | $443.1M | $444.6M | $471M | $354.4M | $356.1M | $405.7M | $421.1M | $287.9M |
Cost of Revenue | $515.6M | $599.9M | $724.3M | $644.3M | $476.8M | - | - | - | - | - | - | - | $464.5M | $590.2M | $641.6M | $556.8M | $489.2M | $556.6M | $617.3M | $488.9M | $408.2M | $504.1M | $502.4M | $394.1M | $138.8M | $679.7M | $661.6M | $657.2M | $508M | $604.2M | $666.3M | $661.6M | $494.9M | $620.7M | $645.6M | $668.4M | $495.9M | $746.7M | $731.4M | $866.4M | $657.6M | $857M | $852M | $857M | $652M | $841M | $874M | $862M | $665M | $817M | $843M | $831M | $649M | $669M | $752M | $767M | $601M | $696.5M | $774M | $826M | $564.9M | $616.6M | $640.1M | $644.2M | $441.1M | $547.7M | $520.2M | $589.4M | $422.5M | $590M | $582.3M | $640.7M | $475.2M | $566.6M | $593.3M | $603.9M | $478.3M | $473.2M | $529.7M | $534.2M | $422.1M | $446.53M | $464M | $475.9M | $337.5M | $439.33M | $455.5M | $449.58M | $290.48M | $427.78M | $312.36M | $357.21M | $228.98M | $346.51M | $331.26M | $319.57M | $234.4M | $321.3M | $330.09M | $310.06M | $255.47M | $257.16M | $316.22M | $336.08M | $234.75M | $226.51M | $249.9M | $253.6M | $206M | $233.6M | $229.5M | $229.8M | $165.4M | $177.6M | $206.5M | $208.5M | $136.6M |
Gross Profit | $1.444B | $1.379B | $1.682B | $1.366B | $1.242B | - | - | - | - | - | - | - | $1.032B | $950.6M | $1.191B | $1.023B | $1.001B | $966.1M | $1.198B | $1.015B | $968.1M | $782.9M | $930.4M | $799.4M | $348.7M | $594.4M | $1.089B | $1.049B | $920.8M | $901.5M | $1.06B | $1.029B | $895.7M | $908.5M | $996.2M | $995.8M | $851.2M | $819.1M | $983.2M | $954.2M | $894.6M | $1.014B | $1.094B | $1.113B | $966M | $1.044B | $1.159B | $1.132B | $1.043B | $1.05B | $1.172B | $1.084B | $1.004B | $974.3M | $1.094B | $1.095B | $992M | $926.4M | $1.032B | $1.079B | $961.5M | $810.3M | $907.9M | $887.9M | $712.2M | $789.4M | $723.7M | $784.8M | $601.2M | $634.4M | $669.7M | $788.2M | $638.4M | $674.3M | $676.5M | $695.2M | $592M | $558.1M | $614M | $632.6M | $531.5M | $524.96M | $531.5M | $551.5M | $414.4M | $501.66M | $446.08M | $446.03M | $315.53M | $391M | $333M | $350.57M | $248.75M | $345.82M | $307.91M | $321.27M | $232.6M | $311.79M | $287.01M | $285.64M | $262.36M | $285.27M | $297.52M | $250.13M | $252.55M | $239.27M | $258.9M | $288.2M | $226.35M | $209.5M | $215.1M | $241.2M | $189M | $178.5M | $199.2M | $212.6M | $151.3M |
| $1.077B | $1.161B | $1.179B | $1.083B | $949.4M | - | - | - | - | - | - | - | $830M | $884.4M | $907.8M | $815.2M | $825.5M | $924.6M | $910.2M | $760M | $729M | $758.3M | $748.5M | $631.1M | $512M | $854.8M | $846.3M | $796.7M | $769.3M | $845.9M | $826.9M | $797.1M | $749.6M | $846.6M | $779.8M | $772.7M | $714.4M | $759.4M | $771.9M | $803.3M | $814.7M | $895M | $833M | $839M | $822M | $838M | $837M | $836M | $788M | $815M | $815M | $777M | $735M | $770.9M | $768M | $741M | $693M | $768.3M | $750.7M | $671.8M | $672.3M | $682.5M | $655.3M | $574.3M | $532M | $612M | $540.4M | $525.7M | $478.9M | $519.4M | $496.5M | $539.4M | $486.5M | $513.6M | $492.2M | $488.2M | $438.5M | $434.2M | $426.8M | $412.1M | $390.3M | $395.45M | $386.1M | $372.9M | $333.2M | $460.59M | $329.05M | $322.19M | $295.04M | $262.5M | $256.61M | $267.61M | $243.23M | $222.82M | $230.39M | $236.62M | $214.92M | $216.75M | $212.56M | $199.51M | $208.77M | $189.08M | $208.17M | $347.19M | $206.4M | $168.13M | $181.7M | $172.3M | $167.1M | $151.3M | $163M | $148.8M | $145M | $125.3M | $142.4M | $132.4M | $116.7M | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $1.077B | $1.161B | $1.179B | $1.083B | $949.4M | - | - | - | - | - | - | - | $830M | $884.4M | $907.8M | $815.2M | $825.5M | $924.6M | $910.2M | $760M | $729M | $758.3M | $748.5M | $631.1M | $512M | $854.8M | $846.3M | $796.7M | $769.3M | $845.9M | $826.9M | $797.1M | $749.6M | $846.6M | $779.8M | $772.7M | $714.4M | $759.4M | $771.9M | $803.3M | $814.7M | $895M | $833M | $839M | $822M | $838M | $837M | $836M | $788M | $815M | $815M | $777M | $735M | $770.9M | $768M | $741M | $693M | $768.3M | $750.7M | $671.8M | $672.3M | $682.5M | $655.3M | $574.3M | $532M | $612M | $540.4M | $525.7M | $478.9M | $519.4M | $496.5M | $532.3M | $486.5M | $513.6M | $492.2M | $488.2M | $438.5M | $434.2M | $426.8M | $412.1M | $390.3M | $394.01M | $381.7M | $368M | $333.2M | $460.59M | $329.05M | $321.59M | $295.04M | $262.5M | $256.61M | $267.61M | $243.23M | $222.82M | $230.39M | $236.62M | $214.92M | $216.75M | $212.56M | $199.51M | $208.77M | $189.08M | $208.17M | $218.62M | $206.4M | $168.13M | $181.7M | $172.3M | $167.1M | $151.3M | $163M | $148.8M | $145M | $125.3M | $142.4M | $132.4M | $116.7M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $7.1M | - | - | - | - | - | - | - | - | - | $1.44M | $4.4M | $4.9M | - | - | - | $599K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $128.57M | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $367.2M | $218.3M | $503.1M | $283M | $292.9M | $174.8M | $401.9M | $197.3M | $215.9M | $132.3M | $313.7M | $169.3M | $202M | $66.2M | $282.9M | $207.9M | $175.9M | $41.5M | $287.9M | $255.2M | $239.1M | $24.6M | $181.9M | $168.3M | -$163.3M | -$260.4M | $242.8M | $252.3M | $151.5M | $55.6M | $232.6M | $232.2M | $146.1M | $79.9M | $216.4M | $223.1M | $136.8M | $53.6M | $205.3M | $144.8M | $73.9M | $112M | $256M | $268M | $138M | $200M | $316M | $289M | $249M | $228M | $348M | $297M | $260M | $196.9M | $319M | $348M | $292M | $151M | $273.7M | $350.8M | $282.1M | $120.9M | $246.3M | $307.4M | $174.2M | $171.4M | $178M | $253.9M | $117.1M | $116.9M | $168.1M | $250.9M | $147M | $144.2M | $170.7M | $192.6M | $145.8M | $120.7M | $184.2M | $216.7M | $135.6M | $124.75M | $143.6M | $177M | $80.2M | $41.07M | $116.41M | $123.17M | $20.49M | $128.5M | $76.39M | $82.95M | $5.53M | $123.01M | $77.52M | $84.65M | $17.69M | $95.05M | $74.45M | $86.13M | $53.59M | $156.27M | $89.35M | -$97.06M | $46.15M | $57.96M | $56.4M | $95M | $47.85M | $45.1M | $40.9M | $81.1M | $33.2M | $45.8M | $49.3M | $73.6M | $28.7M |
| -$25M | -$25.2M | -$39.3M | -$40.2M | -$14.9M | - | - | - | - | - | - | - | -$31.4M | -$17M | -$2.5M | -$7.8M | -$13.7M | -$12.2M | -$10.7M | -$17.1M | -$29.1M | -$59.9M | -$19.7M | -$197.4M | -$9.3M | -$26.8M | -$12.4M | -$15.7M | -$4.9M | -$20.3M | -$33.1M | -$17.4M | -$13.2M | -$55M | -$30.1M | -$31.9M | -$50M | -$322.5M | -$82.2M | -$71.1M | -$107.1M | -$50M | -$75M | -$49M | -$48M | -$27M | -$15M | -$11M | -$14M | -$9M | -$24M | -$9M | $5M | -$28.3M | -$24M | -$6M | -$8M | -$20M | -$11.6M | -$3.3M | -$7.6M | -$9.4M | -$7.9M | -$1.4M | -$4.7M | -$4M | -$12.5M | -$11.6M | -$3M | -$68.6M | -$10M | -$6.3M | -$800K | -$7.7M | -$2.8M | -$1.5M | -$1.3M | -$1M | $100K | $300K | -$2.5M | -$2.57M | -$3.4M | -$9.6M | $1.8M | -$2.58M | $897K | $936K | $183K | -$6.31M | -$18.67M | $3.38M | $4.24M | -$4.48M | -$6.74M | -$220K | -$3.53M | -$14.38M | $3.04M | -$5.66M | $2.83M | $6.96M | $1.22M | -$128.57M | $1.13M | $1.15M | $1.5M | $2M | $2.1M | -$55.9M | $2.9M | $3.8M | $4.3M | - | $400K | $2.5M | - | |
| Non-Operating Interest Income | $11.6M | $12.4M | $11.9M | $14.6M | $14.8M | - | - | - | - | - | - | - | $15.7M | $13.4M | $8.6M | $6.6M | $3.6M | $1.1M | $1.4M | $1.2M | $1.8M | $2.2M | $2.4M | $2.2M | $2.9M | $5.9M | $7.3M | $9.6M | $11.6M | $11.3M | $9.9M | $10.4M | $9.2M | $5.2M | $3.3M | $2.3M | $2M | $400K | $2.5M | $2.3M | $900K | $1M | $2M | $1M | $2M | $2M | $0 | $3M | $1M | -$1M | $0 | $2M | $2M | $1.6M | $1M | $2M | $1M | $1.7M | $2.7M | $2.4M | $4.2M | $2.5M | $1.8M | $1.6M | $1.8M | $2M | $1.2M | $6.4M | $2.8M | - | $5.4M | $5.9M | $7.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $13M | $13.5M | $13.3M | $15.9M | $11.5M | - | - | - | - | - | - | - | $10M | $7.1M | $12M | $9.5M | $11.8M | $13.7M | $13.4M | $13.6M | $13.3M | $13.9M | $12.2M | $12.8M | $9.6M | $4.8M | $4.2M | $4.4M | $4.2M | $5.1M | $5.2M | $6M | $4.4M | $3.8M | $4.8M | $4.6M | $5M | $1.4M | $3.6M | $4.1M | $3.4M | $7M | $6M | $4M | $4M | $5M | $3M | $5M | $4M | $4M | $4M | $7M | $5M | $5.6M | $5M | $6M | $5M | $5.7M | $6.3M | $6.4M | $6.1M | $5.1M | $4.3M | $4.4M | $4.5M | $5.4M | $4.6M | $5.6M | $6.6M | - | $7.4M | $6.1M | $7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$23.6M | -$24.1M | -$37.9M | -$38.9M | -$18.2M | - | - | - | - | - | - | - | -$37.1M | -$23.3M | $900K | -$4.9M | -$5.5M | $400K | $1.3M | -$4.7M | -$17.6M | -$48.2M | -$9.9M | -$186.8M | -$2.6M | -$27.9M | -$15.5M | -$20.9M | -$12.3M | -$26.5M | -$37.8M | -$21.8M | -$18M | -$56.4M | -$28.6M | -$29.6M | -$47M | -$321.5M | -$81.1M | -$69.3M | -$104.6M | -$44M | -$71M | -$46M | -$46M | -$24M | -$12M | -$9M | -$11M | -$4M | -$20M | -$4M | $8M | -$24.3M | -$20M | -$2M | -$4M | -$16M | -$8M | $700K | -$5.7M | -$6.8M | -$5.4M | $1.4M | -$2M | -$600K | -$9.1M | -$12.4M | $800K | -$68.6M | -$8M | -$6.1M | -$1M | -$7.7M | -$2.8M | -$1.5M | -$1.3M | -$1M | $100K | $300K | -$2.5M | -$2.57M | -$3.4M | -$9.6M | $1.8M | -$2.58M | $897K | $936K | $183K | -$6.31M | -$18.67M | $3.38M | $4.24M | -$4.48M | -$6.74M | -$220K | -$3.53M | -$14.38M | $3.04M | -$5.66M | $2.83M | $6.96M | $1.22M | -$128.57M | $1.13M | $1.15M | $1.5M | $2M | $2.1M | -$55.9M | $2.9M | $3.8M | $4.3M | - | $400K | $2.5M | - |
Income Before Tax | $342.2M | $193.1M | $463.8M | $242.8M | $278M | - | - | - | - | - | - | - | $170.6M | $49.2M | $280.4M | $200.1M | $162.2M | $29.3M | $277.2M | $238.1M | $210M | -$35.3M | $162.2M | -$29.1M | -$172.6M | -$287.2M | $230.4M | $236.6M | $146.6M | $35.3M | $199.5M | $214.8M | $132.9M | $24.9M | $186.3M | $191.2M | $86.8M | -$268.9M | $123.1M | $73.7M | -$33.2M | $62M | $181M | $219M | $90M | $173M | $301M | $278M | $235M | $219M | $324M | $288M | $265M | $168.6M | $295M | $342M | $284M | $131M | $262.1M | $347.5M | $274.5M | $111.5M | $238.4M | $306M | $169.5M | $167.4M | $165.5M | $242.3M | $114.1M | $38.6M | $158.1M | $244.6M | $146.2M | $143.2M | $163.5M | $190.3M | $145.1M | $120.4M | $180.8M | $213.6M | $128.5M | $107.61M | $143.1M | $168.5M | $81M | $39.37M | $114.6M | $123.37M | $17.92M | $115.74M | $55.21M | $84.14M | $6.85M | $115.31M | $67.42M | $81.49M | $10.17M | $76.84M | $72.98M | $75.69M | $50.49M | $78.51M | $83.64M | -$103.84M | $39.64M | $53.59M | $54.5M | $93.4M | $47.4M | -$12.5M | $42.8M | $84.2M | $38.3M | $47.8M | $49.7M | $76.1M | $25.9M |
Income Tax | $80M | $41.5M | $102.2M | $35.3M | $57.6M | - | - | - | - | - | - | - | $38.5M | $16.9M | $63.9M | $49.6M | $38.8M | $4.9M | $59.5M | $44.8M | $45.3M | $38.8M | $42.4M | $10M | -$44.9M | -$38.2M | -$103.7M | $54.5M | $29.5M | $3.7M | $79.5M | $44.5M | $23.9M | -$16.4M | $268.1M | $47.4M | $27.3M | -$64.6M | $41.8M | $28M | -$10.9M | $21M | $50M | $59M | $26M | $49M | $86M | $77M | $73M | $66M | $87M | $83M | $84M | $41.4M | $79M | $128M | $91M | $36.6M | $93.1M | $114M | $90.4M | $38.3M | $70M | $100.8M | $48.7M | $53.3M | $54.4M | $64.8M | $37.3M | -$5.9M | $52.8M | $83.6M | $51M | $39.7M | $50.8M | $75M | $56.8M | $47.2M | $70.3M | $76.6M | $48.3M | $47.91M | $52.4M | $64.3M | $30.3M | $15.99M | $40.28M | $43.39M | $6.32M | $43.28M | $19.85M | $30.13M | $1.79M | $42.09M | $24.61M | $29.74M | $3.71M | $28.81M | $27.37M | $27.88M | $19.44M | $31.01M | $33.04M | -$41.02M | $15.66M | $21.82M | $22.2M | $38.1M | $19.3M | -$5.1M | $17.4M | $34.3M | $15.6M | $19.1M | $20.4M | $31.2M | -$18.7M |
Net Income | $262.2M | $151.6M | $361.6M | $207.5M | $220.4M | - | - | - | - | - | - | - | $132.1M | $32.3M | $216.5M | $150.5M | $123.4M | $24.4M | $217.7M | $193.3M | $164.7M | -$74.1M | $119.8M | -$39.1M | -$127.7M | -$249M | $334.1M | $182.1M | $117.1M | $31.6M | $120M | $170.3M | $109M | $41.3M | -$81.8M | $143.8M | $59.5M | -$204.3M | $81.3M | $45.7M | -$22.3M | $41M | $131M | $160M | $64M | $124M | $215M | $201M | $162M | $153M | $237M | $205M | $181M | $127.2M | $216M | $214M | $193M | $94.4M | $169M | $233.5M | $184.1M | $73.2M | $168.4M | $205.2M | $120.8M | $114.1M | $111.1M | $177.5M | $76.8M | $44.5M | $105.3M | $161M | $95.2M | $103.5M | $112.8M | $115.4M | $90.1M | $77.6M | $113.8M | $140.6M | $84.2M | $75.92M | $92.7M | $108.1M | $52.1M | $21.77M | $75.04M | $79.27M | $12.73M | $76.53M | $35.36M | $54.01M | $5.06M | $73.22M | $42.81M | $51.74M | $6.46M | $48.02M | $45.61M | $47.81M | $31.05M | $47.5M | $50.6M | -$62.82M | $23.98M | $31.8M | $32.3M | $55.3M | $24.1M | -$7.4M | $25.4M | $49.9M | $22.7M | $28.7M | $29.3M | $44.9M | $44.6M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | -$100K | -$100K | -$1.8M | -$4.4M | -$3.3M | -$3.6M | -$4M | - | -$2M | -$3.9M | -$1.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $262.2M | $151.6M | $361.6M | $207.5M | $220.4M | - | - | - | - | - | - | - | $132.1M | $32.3M | $216.5M | $150.5M | $123.4M | $24.4M | $217.7M | $193.3M | $164.7M | -$74.1M | $119.8M | -$39.1M | -$127.7M | -$249M | $334.1M | $182.1M | $117.1M | $31.6M | $120M | $170.3M | $109M | $41.3M | -$81.8M | $143.8M | $59.5M | -$204.3M | $81.3M | $45.7M | -$22.3M | $41M | $131M | $160M | $64M | $124M | $215M | $201M | $162M | $153M | $237M | $205M | $181M | $127.2M | $216M | $214M | $193M | $94.4M | $169M | $233.5M | $184.1M | $73.2M | $168.4M | $205.2M | $120.8M | $114.1M | $111.1M | $177.5M | $76.8M | $44.5M | $105.3M | $161M | $95.2M | $103.5M | $112.7M | $115.3M | $88.3M | $73.2M | $110.5M | $137M | $80.2M | $75.92M | $90.7M | $104.2M | $50.7M | $21.77M | $75.04M | $79.27M | $12.73M | $76.53M | $35.36M | $54.01M | $5.06M | $73.22M | $42.81M | $51.74M | $6.46M | $48.02M | $45.61M | $47.81M | $31.05M | $47.5M | $50.6M | -$62.82M | $23.98M | $31.8M | $32.3M | $55.3M | $24.1M | -$7.4M | $25.4M | $49.9M | $22.7M | $28.7M | $29.3M | $44.9M | $44.6M |
Shares Outstanding (Basic) | 60.1M | 60.9M | 61.1M | 61.1M | 61M | 62.2M | 62.5M | 62.6M | 63.2M | 64.3M | 65M | 65.6M | 65.9M | 66.4M | 66.5M | 68M | 70.1M | 71.2M | 73.2M | 74M | 73.8M | 73.6M | 73.6M | 73.5M | 73.1M | 73.7M | 74.7M | 76.7M | 78.2M | 79M | 80.2M | 81.3M | 81.9M | 81.7M | 81.7M | 81.7M | 81.6M | - | 82.6M | 82.7M | 83.3M | 83.9M | 84.9M | 85.6M | 86.5M | 87.3M | 88.1M | 88.4M | 88.9M | 89.2M | 90.1M | 90.4M | 90.8M | - | 91.1M | 91.3M | 92.2M | - | 92.2M | 92.2M | 93.9M | 95.8M | 95.5M | 95.5M | 97.2M | - | 98.8M | 99.4M | 99.2M | - | 98.8M | 99.3M | 99.5M | - | 101.6M | 102.6M | 103.9M | - | 104.2M | 104.5M | 105.1M | - | 104.7M | 104.2M | 103M | - | 101.9M | 101.19M | 100.48M | - | 99.07M | 98.7M | 98.38M | - | 98.41M | 98.3M | 98.16M | - | 97.51M | 97.44M | 97.11M | - | 96.53M | 96.71M | 97.09M | - | 98.81M | 98.75M | 100.42M | - | 101.6M | 99.8M | 98.7M | - | 101.03M | 99.78M | 100.27M |
Shares Outstanding (Diluted) | 61.3M | 62M | 62.2M | 62.4M | 62.5M | 63.7M | 63.8M | 63.9M | 64.6M | 65.5M | 66M | 67.2M | 67.4M | 67.8M | 67.6M | 69M | 71.5M | 72.5M | 74.3M | 75.3M | 75.4M | 73.6M | 74.6M | 73.5M | 73.1M | 73.7M | 75.8M | 77.9M | 79.9M | 80.1M | 81.2M | 82.3M | 83.3M | 82.8M | 81.7M | 82.3M | 82.5M | - | 83.3M | 83.2M | 83.3M | 84.5M | 85.5M | 86M | 87.5M | 88.2M | 89M | 89.2M | 90.2M | 90.9M | 91.8M | 92.2M | 93.1M | - | 93.3M | 93.4M | 95.1M | - | 94.9M | 94.9M | 96.8M | 98.6M | 98.1M | 98M | 99.9M | - | 101.4M | 101.6M | 101.5M | - | 100.7M | 101.8M | 102.1M | - | 104.3M | 105.4M | 107.3M | - | 107.6M | 107.3M | 108.1M | - | 107.8M | 107.4M | 105.5M | - | 104.33M | 103.57M | 102.8M | - | 101.29M | 100.78M | 99.54M | - | 99.31M | 99.32M | 99.33M | - | 98.5M | 98.48M | 98.49M | - | 97.35M | 97.26M | 97.35M | - | 98.94M | 98.75M | 100.42M | - | 101.6M | 99.8M | 98.7M | - | 101.03M | 99.78M | 100.27M |
EPS (Basic) | $4.36 | $2.49 | $5.91 | $3.39 | $3.62 | $2.07 | $4.76 | $2.36 | $2.67 | $1.41 | $4.25 | $2.24 | $2.01 | $0.49 | $3.26 | $2.21 | $1.76 | $0.34 | $2.98 | $2.61 | $2.23 | -$1.01 | $1.63 | -$0.53 | -$1.75 | -$3.38 | $4.47 | $2.37 | $1.50 | $0.40 | $1.50 | $2.09 | $1.33 | $0.51 | -$1 | $1.76 | $0.73 | - | $0.98 | $0.55 | -$0.27 | $0.49 | $1.55 | $1.87 | $0.74 | $1.43 | $2.44 | $2.27 | $1.82 | $1.71 | $2.62 | $2.28 | $1.99 | - | $2.37 | $2.34 | $2.10 | - | $1.83 | $2.53 | $1.96 | $0.76 | $1.76 | $2.15 | $1.24 | - | $1.12 | $1.79 | $0.77 | - | $1.07 | $1.62 | $0.96 | - | $1.11 | $1.12 | $0.85 | - | $1.06 | $1.31 | $0.76 | - | $0.87 | $1 | $0.49 | - | $0.74 | $0.78 | $0.13 | - | $0.36 | $0.55 | $0.05 | - | $0.44 | $0.53 | $0.07 | - | $0.47 | $0.49 | $0.32 | - | $0.52 | -$0.65 | $0.25 | - | $0.33 | $0.56 | $0.24 | - | $0.25 | $0.50 | $0.23 | - | $0.29 | $0.45 | $0.17 |
EPS (Diluted) | $4.28 | $2.45 | $5.82 | $3.32 | $3.52 | $2.03 | $4.66 | $2.31 | $2.61 | $1.38 | $4.19 | $2.19 | $1.96 | $0.48 | $3.20 | $2.18 | $1.73 | $0.34 | $2.93 | $2.57 | $2.18 | -$1.01 | $1.61 | -$0.53 | -$1.75 | -$3.38 | $4.41 | $2.34 | $1.47 | $0.39 | $1.48 | $2.07 | $1.31 | $0.50 | -$1 | $1.75 | $0.72 | - | $0.98 | $0.55 | -$0.27 | $0.49 | $1.54 | $1.86 | $0.73 | $1.41 | $2.41 | $2.25 | $1.80 | $1.68 | $2.57 | $2.23 | $1.94 | - | $2.31 | $2.29 | $2.03 | - | $1.78 | $2.46 | $1.90 | $0.74 | $1.72 | $2.09 | $1.21 | - | $1.10 | $1.75 | $0.76 | - | $1.05 | $1.58 | $0.93 | - | $1.08 | $1.09 | $0.82 | - | $1.03 | $1.28 | $0.74 | - | $0.84 | $0.97 | $0.48 | - | $0.72 | $0.77 | $0.12 | - | $0.35 | $0.54 | $0.05 | - | $0.43 | $0.52 | $0.07 | - | $0.46 | $0.49 | $0.32 | - | $0.52 | -$0.65 | $0.25 | - | $0.33 | $0.56 | $0.24 | - | $0.25 | $0.50 | $0.23 | - | $0.29 | $0.45 | $0.17 |
EBIT | $355.2M | $206.6M | $477.1M | $258.7M | $289.5M | - | - | - | - | - | - | - | $180.6M | $56.3M | $292.4M | $209.6M | $174M | $43M | $290.6M | $251.7M | $223.3M | -$21.4M | $174.4M | -$16.3M | -$163M | -$282.4M | $234.6M | $241M | $150.8M | $40.4M | $204.7M | $220.8M | $137.3M | $28.7M | $191.1M | $195.8M | $91.8M | -$267.5M | $126.7M | $77.8M | -$29.8M | $69M | $187M | $223M | $94M | $178M | $304M | $283M | $239M | $223M | $328M | $295M | $270M | $174.2M | $300M | $348M | $289M | $136.7M | $268.4M | $353.9M | $280.6M | $116.6M | $242.7M | $310.4M | $174M | $172.8M | $170.1M | $247.9M | $120.7M | $56.5M | $165.5M | $250.7M | $153.2M | $144.2M | $170.7M | $192.6M | $145.8M | $120.7M | $184.2M | $216.7M | $135.6M | $124.75M | $143.6M | $177M | $80.2M | $41.07M | $116.41M | $123.17M | $20.49M | $128.5M | $76.39M | $82.95M | $5.53M | $123.01M | $77.52M | $84.65M | $17.69M | $95.05M | $74.45M | $86.13M | $53.59M | $156.27M | $89.35M | -$97.06M | $46.15M | $57.96M | $56.4M | $95M | $47.85M | $45.1M | $40.9M | $81.1M | $33.2M | $45.8M | $49.3M | $73.6M | $28.7M |
EBITDA | $438.9M | $297.1M | $568.6M | $353M | $364.3M | - | - | - | - | - | - | - | $274.5M | $139.5M | $348.4M | $264.1M | $229.5M | $108.1M | $345.6M | $310.9M | $299M | $91M | $246.2M | $233.8M | -$94.6M | -$190.5M | $321.2M | $326.8M | $225.2M | $137.4M | $315.5M | $312.7M | $223.6M | $161.4M | $291M | $299.4M | $211.2M | $129.3M | $284.3M | $220.8M | $151.3M | $192M | $333M | $343M | $211M | $275M | $391M | $361M | $316M | $290M | $413M | $362M | $320M | $251.9M | $379M | $405M | $348M | $205.6M | $331M | $408.1M | $339.8M | $171.8M | $295.7M | $354.6M | $220.8M | $219.4M | $220.9M | $303.6M | $164.5M | $169.2M | $217.3M | $303M | $199.6M | $205M | $225.9M | $245M | $190.2M | $162.1M | $218.3M | $250.9M | $176.7M | $164.06M | $184.8M | $217.5M | $108.9M | $73.94M | $142.51M | $146M | $43.46M | $158.89M | $113.66M | $98.63M | $22.73M | $143.11M | $105.16M | $108.52M | $39.68M | $130.11M | $89.91M | $115.61M | $71.68M | $167.83M | $108.29M | $52.33M | $66.47M | $69.99M | $75.7M | $113.9M | $57.15M | $114.1M | $49.2M | $88.6M | $39.7M | $53.2M | $56.4M | $77.7M | $34.6M |