Super Micro Computer Inc.(SMCI:US)
Market Cap$19.022B
Key Metrics
Price$31.63
Revenue (TTM)$33.7B
Holders Revenue (TTM)-
Gross Profit (TTM)$2.829B
Earnings (TTM)$1.247B
EBITDA (TTM)$1.764B
Op. Margin (TTM)4.48%
Dividend Yield-
Holders Yield-
Cash on hand$7.521B
Total Assets$29.945B
Net Assets$14.48B
Total Debt$8.761B
Key Metrics
Price$31.63
Revenue (TTM)$33.7B
Holders Revenue (TTM)-
Gross Profit (TTM)$2.829B
Earnings (TTM)$1.247B
EBITDA (TTM)$1.764B
Op. Margin (TTM)4.48%
Dividend Yield-
Holders Yield-
Cash on hand$7.521B
Total Assets$29.945B
Net Assets$14.48B
Total Debt$8.761B
Financials
| Name | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $10.243B | $12.682B | $5.018B | $5.757B | - | - | - | - | - | - | $2.12B | - | $1.283B | $1.803B | $1.852B | $1.635B | $1.355B | $1.172B | $1.033B | $1.069B | $895.88M | $830.31M | $762.25M | $896.13M | $772.41M | $870.94M | $799.8M | $854.23M | $743.5M | $931.51M | $971.12M | $981.66M | $835.11M | $826.98M | $716.74M | $672.88M | $614.8M | $663.2M | $528.76M | $524.27M | $513.47M | $641.24M | $539.1M | $573.59M | $471.23M | $503.01M | $443.32M | $428.07M | $373.76M | $356.36M | $309.02M | $322.33M | $278.03M | $291.49M | $270.71M | $275.9M | $240.18M | $249.92M | $247.89M | $260.3M | $234.29M | $240.81M | $207.18M | $201.66M | $189.28M | $181.98M | $148.52M | $123.45M | $109.54M | $128.57M | $144.05M | $148.87M | $136.76M | $136.93M | $117.95M | $110.95M | $105.66M | $113.6M | $90.19M | $82.95M | $82.95M | $68.32M | $68.32M | $52.94M | $52.94M | $52.94M | $52.94M |
Cost of Revenue | $9.224B | $11.884B | $4.55B | $5.213B | - | - | - | - | - | - | $1.766B | - | $1.057B | $1.466B | $1.505B | $1.348B | $1.145B | $1.009B | $894.59M | $923.47M | $772.86M | $694.21M | $632.34M | $772.61M | $639.05M | $732.54M | $668.88M | $722.2M | $631.17M | $803.59M | $847.88M | $849.33M | $729.19M | $721.29M | $630.68M | $584.69M | $529.46M | $567.06M | $446.21M | $450.47M | $434.49M | $538.05M | $461.63M | $483.83M | $394.41M | $418.56M | $374.13M | $361.67M | $316.49M | $301.27M | $262.22M | $276.31M | $239.14M | $251.37M | $235.69M | $233.45M | $199.45M | $207.3M | $208.26M | $220.27M | $196.43M | $200.63M | $174.14M | $170.76M | $160.01M | $151.67M | $124.01M | $103M | $93.21M | $104.47M | $116.22M | $120.44M | $111.93M | $109.68M | $94.9M | $91M | $87.59M | $94.59M | $72.2M | - | - | - | - | - | - | - | - |
Gross Profit | $1.019B | $798.57M | $467.37M | $544.1M | - | - | - | - | - | - | $353.69M | - | $226.36M | $337.42M | $347.54M | $287.34M | $210.78M | $163.74M | $138.14M | $145.51M | $123.02M | $136.1M | $129.92M | $123.52M | $133.36M | $138.4M | $130.93M | $132.03M | $112.33M | $127.92M | $123.24M | $132.33M | $105.92M | $105.69M | $86.05M | $88.19M | $85.34M | $96.14M | $82.55M | $73.8M | $78.98M | $103.19M | $77.48M | $89.77M | $76.82M | $84.45M | $69.19M | $66.4M | $57.26M | $55.09M | $46.79M | $46.02M | $38.89M | $40.12M | $35.02M | $42.45M | $40.73M | $42.61M | $39.63M | $40.03M | $37.86M | $40.18M | $33.04M | $30.91M | $29.27M | $30.31M | $24.51M | $20.46M | $16.33M | $24.09M | $27.84M | $28.43M | $24.83M | $27.26M | $23.05M | $19.94M | $18.07M | $19.02M | $17.99M | - | - | - | - | - | - | - | - |
| $392.81M | $324.27M | $285.12M | $315.71M | - | - | - | - | - | - | $181.18M | - | $127.28M | $122.24M | $127.41M | $122.13M | $121M | $112.69M | $109.01M | $106.43M | $105.96M | $98.73M | $99.47M | $114.09M | $117.81M | $110.59M | $98.06M | $101.89M | $99.47M | $102.18M | $94.75M | $90.81M | $84.73M | $83M | $76.74M | $67.7M | $63.81M | $62.62M | $60.13M | $61.96M | $55.28M | $55.57M | $52.27M | $48.98M | $45.37M | $41.57M | $37.57M | $39.86M | $35.79M | $34.89M | $34.75M | $33.6M | $33.45M | $32.51M | $33.33M | $33.26M | $31.14M | $28.9M | $26.11M | $25.43M | $22.7M | $23.26M | $21.03M | $19.53M | $18.73M | $17.94M | $18.05M | $16.73M | $15.91M | $16.82M | $16M | $17.85M | $16.56M | $15.02M | $13.86M | $11.83M | $11.91M | $11.59M | $9.78M | - | - | - | - | - | - | - | - | |
| Research and Development | $215.66M | $180.76M | $173.31M | $183.22M | - | - | - | - | - | - | $111.03M | - | $77.52M | $70.7M | $74.24M | $70.79M | $70.87M | $65.47M | $65.14M | $58.93M | $57.91M | $52.73M | $54.8M | $66.75M | $49.59M | $55.57M | $49.57M | $46.19M | $44.8M | $45.92M | $42.99M | $42.61M | $42.28M | $39.54M | $40.67M | $40.9M | $36.02M | $35.46M | $34.15M | $34.15M | $31.73M | $30.66M | $28.15M | $27.74M | $25.54M | $25.47M | $21.51M | $23.02M | $20.57M | $20.43M | $20.24M | $19.56M | $18.61M | $18.82M | $18.22M | $17.58M | $17.16M | $15.66M | $13.82M | $13.16M | $12.2M | $12.3M | $10.45M | $10.24M | $9.76M | $8.75M | $8.63M | $8.84M | $8.63M | $8.96M | $8.09M | $8.79M | $8.05M | $6.99M | $6.71M | $5.53M | $5.14M | $5.56M | $4.94M | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $177.15M | $143.51M | $111.8M | $132.49M | - | - | - | - | - | - | $70.15M | - | $49.76M | $51.54M | $53.17M | $51.34M | $50.13M | $47.22M | $43.87M | $47.5M | $48.05M | $46M | $44.67M | $47.34M | $68.23M | $55.02M | $48.49M | $55.71M | $54.67M | $56.26M | $51.75M | $48.21M | $42.45M | $43.46M | $36.07M | $26.8M | $27.8M | $27.16M | $25.98M | $27.81M | $23.55M | $24.91M | $24.12M | $21.24M | $19.83M | $16.1M | $16.06M | $16.83M | $15.22M | $14.46M | $14.51M | $14.04M | $14.85M | $13.69M | $15.11M | $15.68M | $13.98M | $13.24M | $12.29M | $12.27M | $10.5M | $10.96M | $10.58M | $9.28M | $8.97M | $9.19M | $9.42M | $7.9M | $7.28M | $7.86M | $7.91M | $9.06M | $8.51M | $8.03M | $7.15M | $6.3M | $6.76M | $6.03M | $4.96M | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | -$120K | - | - | - | - | - | - | - | - |
Operating Income | $625.87M | $474.3M | $182.26M | $228.39M | - | - | - | - | - | - | $172.51M | - | $99.08M | $215.18M | $220.12M | $165.21M | $89.78M | $51.05M | $29.13M | $39.08M | $17.06M | $37.37M | $30.45M | $9.43M | $15.55M | $27.82M | $32.87M | $30.14M | $12.86M | $25.74M | $28.49M | $41.52M | $21.19M | $22.7M | $9.32M | $20.5M | $21.53M | $33.52M | $22.42M | $11.84M | $23.71M | $47.61M | $25.21M | $40.79M | $31.45M | $42.89M | $31.63M | $26.54M | $21.47M | $20.2M | $12.04M | $12.43M | $5.44M | $7.61M | $1.68M | $9.19M | $9.59M | $13.72M | $13.51M | $14.6M | $15.16M | $16.92M | $12.01M | $11.38M | $10.53M | $12.37M | $6.46M | $3.72M | $415K | $7.27M | $11.84M | $10.58M | $8.27M | $12.24M | $9.19M | $8.11M | $6.16M | $7.42M | $8.21M | -$191.97M | $82.95M | $68.32M | $68.32M | -$147.36M | $52.94M | $52.94M | $52.94M |
| -$14.9M | $25.91M | $26.3M | -$5.67M | - | - | - | - | - | - | $4.75M | - | -$1.37M | -$8.09M | $4.12M | $1.05M | $3.13M | -$1.76M | -$754K | -$2.11M | $1.41M | -$3.11M | -$1.52M | -$1.31M | $419K | -$976K | $1.04M | -$2.94M | -$1.36M | -$1.21M | -$2.21M | -$1.42M | -$1.71M | -$1.48M | -$1.88M | -$915K | -$2.15M | $238K | -$750K | -$413K | -$250K | -$1.02M | $1.74M | -$286K | -$256K | -$147K | -$126K | -$203K | -$146K | -$138K | -$178K | -$137K | -$140K | -$145K | -$140K | -$153K | -$180K | -$153K | -$177K | -$187K | -$140K | -$154K | -$139K | -$68K | -$47K | -$64K | -$101K | -$166K | -$158K | -$111K | - | - | - | - | - | $0 | - | - | $120K | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $45.44M | $51.04M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $45K | $29K | $40K | $20K | $24K | - | $23K | $21K | $36K | $35K | $19K | $10K | $46K | $17K | $24K | $2K | $7K | $15K | $8K | $9K | $20K | $17K | $10K | $21K | $15K | $20K | $26K | $19K | $26K | $32K | $54K | $50K | $154K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $64.48M | $25.36M | $24.93M | $22.28M | - | - | - | - | - | - | $1.86M | - | $1.29M | $1.76M | $3.94M | $2.93M | $1.53M | $1.15M | $804K | $635K | $607K | $569K | $674K | $606K | $518K | $560K | $552K | $1.21M | $1.27M | $1.83M | $2.38M | $2.23M | $1.33M | $1.09M | $1.08M | $915K | $558K | $497K | $330K | $453K | $417K | $400K | $324K | $309K | $277K | $183K | $161K | $222K | $156K | $184K | $195K | $161K | $142K | $152K | $155K | $161K | $189K | $173K | $194K | $197K | $161K | $169K | $159K | $94K | $66K | $90K | $133K | $220K | $208K | $265K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $4.15M | $225K | $51.23M | $16.62M | - | - | - | - | - | - | $6.61M | - | -$78K | -$6.34M | $8.05M | $3.97M | $4.66M | -$607K | $50K | -$1.47M | $2.02M | -$2.54M | -$841K | -$700K | $937K | -$416K | $1.59M | -$1.73M | -$86K | $624K | $169K | $805K | -$388K | -$394K | -$796K | - | -$1.59M | $690K | -$449K | - | $147K | -$642K | $2.07M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | $120K | - | - | - | - | - | - | - | - |
Income Before Tax | $610.97M | $500.21M | $208.55M | $222.73M | - | - | - | - | - | - | $177.26M | - | $97.72M | $207.09M | $224.24M | $166.26M | $92.91M | $49.29M | $28.37M | $36.98M | $18.47M | $34.26M | $28.93M | $8.12M | $15.97M | $26.84M | $33.9M | $27.2M | $11.5M | $24.53M | $26.28M | $40.09M | $19.47M | $21.21M | $7.44M | $18.27M | $19.37M | $33.71M | $21.64M | $11.43M | $23.44M | $46.57M | $26.95M | $40.5M | $31.19M | $42.74M | $31.47M | $26.34M | $21.33M | $20.07M | $11.87M | $12.29M | $5.3M | $7.46M | $1.54M | $9.04M | $9.41M | $13.57M | $13.34M | $14.42M | $15.02M | $16.77M | $11.87M | $11.32M | $10.49M | $12.3M | $6.36M | $3.56M | $257K | $7.16M | $11.82M | $10.54M | $8.35M | $12.44M | $9.47M | $8.4M | $5.86M | $7.15M | $7.94M | - | - | - | - | - | - | - | - |
Income Tax | $126.89M | $99.15M | $40.16M | $19.31M | - | - | - | - | - | - | $20.22M | - | $10.86M | $29.57M | $38.93M | $25.76M | $16.19M | $7.6M | $3.33M | -$1.61M | -$227K | $5.11M | $3.66M | -$6.86M | -$899K | $2.11M | $8.57M | $4.34M | $497K | $4.52M | $5.52M | $12.72M | $4.16M | $20.84M | $726K | $3.61M | $4.02M | $10.84M | $6.27M | $4.46M | $7.39M | $13.37M | $9.6M | $13.8M | $8.14M | $11.5M | $10.6M | $9.79M | $4.75M | $6.73M | $4.17M | $3.87M | -$1.74M | $2.55M | $643K | $3.53M | $2.33M | $4.79M | $4.85M | $3.68M | $4.32M | $5.2M | $4.65M | $3.6M | $2.75M | $4.7M | $2.5M | $1.2M | -$974K | $1.82M | $4.65M | $3.69M | $3.33M | $4.7M | $3.67M | $2.89M | $1.79M | $2.19M | $3.13M | - | - | - | - | - | - | - | - |
Net Income | $483.39M | $400.56M | $168.29M | $195.15M | - | - | - | - | - | - | $157M | - | $85.85M | $176.17M | $184.42M | $140.82M | $76.97M | $41.93M | $25.44M | $39.16M | $18.43M | $27.67M | $26.6M | $18.45M | $15.81M | $23.71M | $26.35M | $23.71M | $10.65M | $18.22M | $19.34M | $26.27M | $14.6M | -$783K | $6.08M | $14.66M | $15.35M | $22.88M | $15.37M | $6.97M | $16.05M | $33.2M | $17.35M | $26.7M | $23.06M | $31.24M | $20.86M | $16.55M | $16.57M | $13.34M | $7.7M | $8.43M | $7.04M | $4.91M | $899K | $5.51M | $7.08M | $8.77M | $8.49M | $10.73M | $10.7M | $11.57M | $7.22M | $7.72M | $7.73M | $7.6M | $3.86M | $2.36M | $1.23M | $5.35M | $7.17M | $6.85M | $5.02M | $7.74M | $5.81M | $5.5M | $4.07M | $4.96M | $4.81M | $4.97M | $4.97M | $3.51M | $3.51M | $1.77M | $1.77M | $1.77M | $1.77M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $2K | $1K | $1K | $20K | $39K | $30K | $21K | $6K | - | $61K | $77K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $483.39M | $400.56M | $168.29M | $195.15M | - | - | - | - | - | - | $157M | - | $85.85M | $176.17M | $184.42M | $140.82M | $76.97M | $41.93M | $25.44M | $39.16M | $18.43M | $27.67M | $26.6M | $18.45M | $15.81M | $23.71M | $26.35M | $23.71M | $10.65M | $18.22M | $19.34M | $26.27M | $14.6M | -$783K | $6.08M | $14.66M | $15.35M | $22.88M | $15.37M | $6.97M | $16.05M | $33.2M | $17.35M | $26.7M | $23.06M | $31.24M | $20.86M | $16.55M | $16.57M | $13.33M | $7.68M | $8.39M | $7.01M | $4.89M | $893K | $5.51M | $7.02M | $8.7M | $8.49M | $10.73M | $10.7M | $11.57M | $7.22M | $7.72M | $7.73M | $7.6M | $3.86M | $2.36M | $1.23M | $5.35M | $7.17M | $6.85M | $5.02M | $7.74M | $5.81M | $5.5M | $4.07M | $4.96M | $4.81M | $4.97M | $4.97M | $3.51M | $3.51M | $1.77M | $1.77M | $1.77M | $1.77M |
Shares Outstanding (Basic) | 600.21M | 598M | 595.62M | 597.63M | 595.04M | 592.51M | 589.56M | 586.88M | 564.78M | 541.35M | 530.93M | 526.79M | 532.8M | 531.6M | 525.98M | 521.11M | 517.08M | 513.14M | 507.96M | 502.3M | 505.53M | 514.99M | 523.29M | 522.4M | 515.26M | 501.81M | 502.74M | - | 499.88M | 498.44M | 497.04M | - | 494.25M | 493.35M | 490.97M | 488.04M | 484.45M | 481.24M | 481.65M | 484.63M | 480.47M | 476.51M | 475.17M | 473.27M | 468.24M | 461.31M | 454.73M | 450.17M | 439.92M | 429.15M | 424.96M | 422.67M | 421.47M | 418.93M | 416.67M | 415.35M | 411.26M | 405.55M | 403.56M | - | 382.69M | 375.43M | 372.24M | - | 362.19M | 355.39M | 349.46M | - | 346.84M | 344.43M | 330.28M | - | 317.6M | 308.18M | 302.92M | - | 222.77M | 222.12M | 221.91M | - | 220.11M | 219.61M | 219.61M | - | 219.15M | 219.15M | 219.15M |
Shares Outstanding (Diluted) | 692.19M | 693.99M | 663.24M | 624.67M | 621.81M | 636.05M | 639.15M | 642.08M | 614.31M | 580.78M | 571.85M | 565.05M | 562.33M | 561.44M | 550.17M | 542.6M | 537.86M | 535.11M | 529.16M | 527.82M | 532.18M | 535.84M | 544.26M | 542.18M | 536.93M | 520.09M | 517.04M | - | 515.58M | 508.1M | 522.18M | - | 516.79M | 493.35M | 524.49M | 518.66M | 519.18M | 515.21M | 511.2M | 522.74M | 522.38M | 514.89M | 513.52M | 519.9M | 520.08M | 510.91M | 496.87M | 483.17M | 474.24M | 450.39M | 446.02M | 439.18M | 441.48M | 434.31M | 441.74M | 447.38M | 446.1M | 438.16M | 433.95M | - | 428.54M | 416.19M | 414.31M | - | 417.34M | 398.3M | 398.76M | - | 381.26M | 385.5M | 392.99M | - | 389.61M | 387.41M | 386.19M | - | 324.34M | 323.9M | 322.15M | - | 318.47M | 300.21M | 300.21M | - | 294.42M | 294.42M | 294.42M |
EPS (Basic) | $0.81 | $0.67 | $0.28 | $0.33 | $0.18 | $0.54 | $0.72 | $0.60 | $0.71 | $0.55 | $0.30 | $0.37 | $0.16 | $0.33 | $0.35 | $0.27 | $0.15 | $0.082 | $0.05 | $0.078 | $0.036 | $0.054 | $0.051 | $0.035 | $0.031 | $0.047 | $0.052 | - | $0.021 | $0.037 | $0.039 | - | $0.03 | -$0.002 | $0.012 | $0.035 | $0.034 | $0.046 | $0.028 | $0.014 | $0.035 | $0.073 | $0.043 | $0.056 | $0.049 | $0.068 | $0.046 | $0.037 | $0.038 | $0.031 | $0.018 | $0.02 | $0.017 | $0.012 | $0.002 | $0.013 | $0.017 | $0.021 | $0.021 | - | $0.028 | $0.03 | $0.019 | - | $0.021 | $0.021 | $0.011 | - | $0.003 | $0.015 | $0.022 | - | $0.016 | $0.025 | $0.019 | - | $0.018 | $0.022 | $0.022 | - | $0.023 | $0.016 | $0.016 | - | $0.008 | $0.008 | $0.008 |
EPS (Diluted) | $0.72 | $0.60 | $0.26 | $0.31 | $0.17 | $0.51 | $0.67 | $0.55 | $0.66 | $0.51 | $0.28 | $0.34 | $0.15 | $0.31 | $0.34 | $0.26 | $0.14 | $0.078 | $0.048 | $0.074 | $0.035 | $0.052 | $0.049 | $0.034 | $0.029 | $0.046 | $0.051 | - | $0.021 | $0.036 | $0.037 | - | $0.028 | -$0.002 | $0.012 | $0.033 | $0.032 | $0.043 | $0.026 | $0.013 | $0.032 | $0.067 | $0.04 | $0.051 | $0.044 | $0.061 | $0.042 | $0.034 | $0.035 | $0.03 | $0.017 | $0.019 | $0.016 | $0.011 | $0.002 | $0.012 | $0.016 | $0.02 | $0.019 | - | $0.025 | $0.027 | $0.017 | - | $0.018 | $0.019 | $0.01 | - | $0.003 | $0.014 | $0.018 | - | $0.013 | $0.02 | $0.015 | - | $0.013 | $0.015 | $0.015 | - | $0.015 | $0.012 | $0.012 | - | $0.006 | $0.006 | $0.006 |
EBIT | $675.45M | $525.57M | $233.48M | $245.01M | - | - | - | - | - | - | $179.12M | - | $99M | $208.85M | $228.18M | $169.19M | $94.44M | $50.44M | $29.18M | $37.61M | $19.07M | $34.83M | $29.61M | $8.73M | $16.48M | $27.4M | $34.45M | $28.41M | $12.77M | $26.37M | $28.66M | $42.32M | $20.8M | $22.3M | $8.52M | $19.19M | $19.93M | $34.21M | $21.97M | $11.88M | $23.86M | $46.97M | $27.27M | $40.81M | $31.47M | $42.92M | $31.63M | $26.56M | $21.48M | $20.25M | $12.06M | $12.45M | $5.44M | $7.62M | $1.7M | $9.2M | $9.6M | $13.74M | $13.53M | $14.61M | $15.18M | $16.94M | $12.03M | $11.41M | $10.55M | $12.39M | $6.49M | $3.78M | $465K | $7.43M | $11.84M | $10.58M | $8.27M | $12.24M | $9.19M | $8.11M | $6.16M | $7.42M | $8.21M | -$191.97M | $82.95M | $68.32M | $68.32M | -$147.36M | $52.94M | $52.94M | $52.94M |
EBITDA | $698.38M | $547.98M | $254.09M | $263.64M | - | - | - | - | - | - | $188.28M | - | $107.74M | $217.5M | $236.72M | $177.61M | $102.81M | $58.58M | $36.73M | $44.49M | $25.95M | $41.74M | $37.12M | $16.23M | $23.57M | $34.46M | $41.28M | $34.43M | $18.85M | $32.53M | $34.61M | $47.98M | $26.78M | $27.9M | $13.13M | $23.77M | $23.99M | $38.12M | $25.78M | $15.62M | $27.44M | $50.17M | $30.03M | $43.01M | $33.55M | $44.92M | $33.47M | $28.33M | $23.15M | $21.78M | $13.45M | $14.39M | $7.37M | $9.63M | $3.65M | $11.16M | $11.57M | $15.35M | $15.07M | $16.08M | $16.57M | $18.26M | $13.31M | $12.61M | $11.73M | $13.51M | $7.61M | $4.79M | $1.42M | $8.3M | $12.65M | $11.32M | $9.06M | $12.84M | $9.72M | $8.57M | $6.59M | $7.83M | $8.43M | -$191.97M | $82.95M | $68.32M | $68.32M | -$147.36M | $52.94M | $52.94M | $52.94M |