Key Metrics
$78.05
$13.555B
$2.593B
$6.513B
$1.957B
$5.801B
23.69%
3.28%
5.09%
$794M
$113.518B
$42.728B
$36.433B
Financials

| Name | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 | Mar 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $3.655B | $3.749B | $3.151B | $3B | $3.802B | $3.758B | $2.776B | $3.011B | $3.64B | $3.491B | $3.334B | $3.335B | $6.56B | $3.455B | $3.617B | $3.547B | $3.82B | $3.844B | $3.013B | $2.741B | $3.259B | $3.171B | $2.644B | $2.526B | $3.029B | $2.943B | $2.758B | $2.23B | $2.898B | $3.221B | $2.565B | $2.175B | $2.536B | $2.964B | $2.679B | $2.533B | $3.031B | $2.87B | $2.535B | $2.156B | $2.622B | $2.701B | $2.481B | $2.367B | $2.682B | $2.747B | $2.815B | $2.678B | $2.795B | $2.705B | $2.551B | $2.651B | $2.65B | $2.668B | $2.507B | $2.089B | $2.383B | $2.604B | $2.576B | $2.422B | $2.434B | $2.345B | $2.116B | $2.008B | $2.534B | $2.456B | $1.853B | $1.689B | $2.108B | $2.293B | $2.692B | $2.503B | $3.27B | $3.11B | $2.663B | $2.661B | $3.004B | $3.245B | $2.694B | $2.486B | $3.336B | $4.047B | $2.71B | $2.223B | $2.655B | $2.889B | $2.165B | $1.996B | $2.36B | $2.066B | $2.058B | $1.84B | $1.923B | $1.682B | $1.385B | $1.494B | $1.47B | $1.085B | $1.417B | $1.895B | $3.242B | $2.298B | $1.806B | $1.536B | $1.442B | $1.466B | $1.221B | $1.512B | $1.169B | $1.432B | $1.131B | $1.217B | $1.335B | $626.6M | $1.237B | $1.126B | $508M | $549M | $507.6M | $471M | $465.9M | $468.7M | $478.7M | $445.2M | $478M | $523M | $476.7M | $444.1M | $504.5M | $525.5M | $495M | $467.3M | $492.3M | $475.2M | $487.8M | $436.6M | $471.3M | $482.5M | $451.7M | $406.8M | $448M | $470.7M | $452.1M | $403.3M | $539.5M | $577.9M | $500.9M | $504.3M | $499.4M | $525.9M | $538.7M | $494.4M | $517.1M | $181.2M | $475.5M | $455.6M | $443M | $407.4M | $392.3M | $399.2M | $433.8M | $454.8M | $433.1M | $403.5M | $447.3M | $439.3M | $417.7M | $374.8M | $388.9M |
Cost of Revenue | $1.734B | $1.912B | $1.798B | $1.598B | $2.007B | $1.908B | $1.541B | $1.68B | $1.964B | $2.067B | $1.989B | $1.846B | $4.199B | $2.412B | $2.358B | $2.23B | $2.228B | $2.29B | $1.887B | $1.688B | $1.691B | $1.735B | $1.651B | $1.34B | $1.476B | $1.639B | $1.471B | $1.3B | $1.727B | $2.019B | $1.612B | $1.311B | $1.429B | $1.88B | $1.717B | $1.553B | $1.82B | $1.827B | $1.642B | $1.738B | $1.618B | $1.772B | $1.693B | $1.565B | $1.618B | $1.94B | $1.904B | $1.863B | $1.982B | $1.912B | $1.663B | $1.725B | $1.886B | $4.034B | $1.638B | $1.419B | $1.652B | $986M | $1.05B | $1.044B | $1.066B | $946M | $803M | $765M | $1.269B | $1.026B | $655M | $581M | $996M | $1.242B | $1.446B | $1.534B | $1.943B | -$21M | $904M | $1.044B | $485M | $834M | $615M | $688M | $2.014B | $1.359B | $693M | $746M | $1.058B | $1B | $581M | $637M | $951M | $655M | $500M | $137M | $163M | $512M | $297M | $384M | $61M | $2.343B | $205M | $759M | $572M | $2.084B | $444M | $264M | $133M | $1.309B | $180M | $109M | $392M | $237M | $109M | $98M | $457M | $230.1M | $181M | $128M | $195.4M | $178.1M | $152.7M | $135.8M | $130.9M | $134.6M | $142.2M | $133.9M | $144.8M | $160.1M | $160.3M | $146M | $166.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $1.921B | $1.837B | $1.353B | $1.402B | $1.795B | $1.85B | $1.235B | $1.331B | $1.676B | $1.424B | $1.345B | $1.489B | $2.361B | $1.043B | $1.259B | $1.317B | $1.592B | $1.554B | $1.126B | $1.053B | $1.568B | $1.436B | $993M | $1.186B | $1.553B | $1.304B | $1.287B | $930M | $1.171B | $1.202B | $953M | $864M | $1.107B | $1.084B | $962M | $980M | $1.211B | $1.043B | $893M | $418M | $1.004B | $929M | $788M | $802M | $1.064B | $807M | $911M | $815M | $813M | $793M | $888M | $926M | $764M | -$1.366B | $869M | $670M | $731M | $1.618B | $1.526B | $1.378B | $1.368B | $1.399B | $1.313B | $1.243B | $1.265B | $1.43B | $1.198B | $1.108B | $1.112B | $1.051B | $1.246B | $969M | $1.327B | $3.131B | $1.759B | $1.617B | $2.519B | $2.411B | $2.079B | $1.798B | $1.322B | $2.688B | $2.017B | $1.477B | $1.597B | $1.889B | $1.584B | $1.359B | $1.409B | $1.411B | $1.558B | $1.703B | $1.76B | $1.17B | $1.088B | $1.11B | $1.409B | -$1.258B | $1.212B | $1.136B | $2.67B | $214M | $1.362B | $1.272B | $1.309B | $157M | $1.041B | $1.403B | $777M | $1.195B | $1.022B | $1.119B | $878M | $396.5M | $1.056B | $998M | $312.6M | $370.9M | $354.9M | $335.2M | $335M | $334.1M | $336.5M | $311.3M | $333.2M | $362.9M | $316.4M | $298.1M | $338.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - | - | - | - | - | - | - | - | - | - | - | $148M | $192M | $161M | $162M | $150M | $162M | $154M | $151M | $138M | $153M | $146M | $139M | $121M | $137M | $127M | $127M | $112M | $130M | $120M | $131M | $104M | $117M | $111M | $114M | $101M | $110M | $111M | $108M | $96M | $111M | $109M | $111M | $96M | $107M | $107M | $104M | $92M | $105M | $91M | $96M | $81M | $106M | - | $89M | $79M | $96M | - | - | - | - | - | - | - | - | - | - | - | - | - | $579M | $17M | $834M | $2.319B | $1.014B | $964M | $2.002B | $1.554B | $1.385B | $1.226B | $676M | $1.944B | $1.739B | $1.062B | $1.097B | $1.329B | $1.014B | $921M | $848M | $974M | $1.039B | $814M | $664M | $779M | $588M | $683M | $542M | $642M | $806M | $675M | $736M | $827M | $583M | $530M | $499M | $852M | $440M | $485M | $389M | $557M | $415M | $523M | $424.7M | $132.8M | $448.3M | $438.2M | $99.5M | $163.1M | $109.8M | $102.7M | $98.6M | $123.1M | $106.4M | $97.1M | $92.9M | $131.6M | $97M | $112.3M | $118.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $47.7M | $74.9M | $52.3M | $51.2M | $44.6M | $105.1M | $59M | $52.3M | $45.6M | $69.7M | $54.9M | $44.6M | $41M | - | $44.2M | $61.8M | $50.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | $148M | $192M | $161M | $162M | $150M | $162M | $154M | $151M | $138M | $153M | $146M | $139M | $121M | $137M | $127M | $127M | $112M | $130M | $120M | $131M | $104M | $117M | $111M | $114M | $101M | $110M | $111M | $108M | $96M | $111M | $109M | $111M | $96M | $107M | $107M | $104M | $92M | $105M | $91M | $96M | $81M | $106M | - | $89M | $79M | $96M | - | - | - | - | - | - | - | - | - | - | - | - | - | $579M | $17M | $834M | $2.319B | $1.014B | $964M | $2.002B | $1.554B | $1.385B | $1.226B | $676M | $1.944B | $1.739B | $1.062B | $1.097B | $1.329B | $1.014B | $921M | $848M | $974M | $1.039B | $814M | $664M | $779M | $588M | $683M | $542M | $642M | $806M | $675M | $736M | $827M | $583M | $530M | $499M | $852M | $440M | $485M | $389M | $557M | $415M | $523M | $377M | $57.9M | $396M | $387M | $54.9M | $58M | $50.8M | $50.4M | $53M | $53.4M | $51.5M | $52.5M | $51.9M | $131.6M | $52.8M | $50.5M | $67.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $1.09B | $1.04B | $497M | $584M | $959M | $1.046B | $446M | $572M | $898M | $680M | $613M | $792M | $1.63B | $363M | $591M | $666M | $937M | $921M | $504M | $452M | $973M | $866M | $436M | $653M | $1.004B | $782M | $758M | $429M | $658M | $691M | $456M | $383M | $618M | $589M | $470M | $511M | $741M | $590M | $457M | $8M | $565M | $495M | $362M | $399M | $654M | $410M | $515M | $435M | $422M | $417M | $506M | $598M | $363M | $375M | $500M | $325M | $378M | $471M | $500M | $377M | $404M | $374M | $429M | $335M | $389M | $357M | $357M | $268M | $324M | $238M | $444M | $178M | $371M | $493M | $499M | $414M | $267M | $568M | $464M | $337M | $412M | $513M | $67M | $202M | $274M | $375M | $345M | $220M | $332M | $214M | $307M | $203M | $215M | $194M | $311M | $232M | $251M | $138M | $219M | $272M | $343M | $290M | $208M | $242M | $235M | $192M | $218M | $135M | $201M | $154M | $194M | $84M | $175M | $140.5M | $224M | $251M | $93.7M | $103.2M | $133.6M | $111.6M | $138.6M | $93.3M | $131.5M | $117.6M | $141.7M | $129.6M | $126.7M | $93.5M | $127.3M | $525.5M | $495M | $467.3M | $492.3M | $475.2M | $487.8M | $436.6M | $471.3M | $482.5M | $451.7M | $406.8M | $448M | $470.7M | $452.1M | $403.3M | $539.5M | $577.9M | $500.9M | $504.3M | $499.4M | $525.9M | $538.7M | $494.4M | $517.1M | $181.2M | $475.5M | $455.6M | $443M | $407.4M | $392.3M | $399.2M | $433.8M | $454.8M | $433.1M | $403.5M | $447.3M | $439.3M | $417.7M | $374.8M | $388.9M |
| -$242M | -$980M | -$337M | -$286M | -$308M | -$149M | -$246M | -$264M | -$193M | -$228M | -$290M | -$269M | -$301M | -$214M | -$426M | -$302M | -$272M | -$386M | -$1.869B | -$171M | -$205M | -$438M | -$235M | -$190M | -$607M | -$283M | -$310M | -$143M | -$156M | $370M | -$111M | -$1.566B | -$25M | -$189M | -$465M | -$114M | $11M | -$85M | $525M | -$120M | -$110M | -$63M | -$92M | -$3M | -$48M | -$96M | -$68M | -$59M | -$35M | -$69M | -$74M | -$300M | -$11M | -$66M | -$171M | -$377M | -$21M | -$66M | -$129M | $209M | -$61M | -$63M | -$330M | -$98M | -$250M | $35M | $53M | -$12M | $94M | $185M | -$66M | $268M | -$21M | $39M | $24M | $54M | $69M | -$219M | $392M | $6M | $14M | -$24M | $132M | $10M | $20M | $46M | $40M | $13M | $5M | -$12M | $34M | $9M | -$5M | $16M | -$10M | $16M | $19M | $0 | $21M | $27M | $64M | -$15M | $26M | - | $24M | $7M | $33M | $6M | $22M | $10M | $15M | $4M | $15M | $13.3M | $14M | $4M | $4.7M | $7.8M | $2.9M | -$1.5M | -$100K | -$1.5M | -$2.5M | -$2M | $200K | -$13.7M | $1.8M | -$16.1M | $4.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $59M | $61M | $46M | $34M | $55M | $21M | $43M | $41M | $31M | $52M | $38M | $36M | $42M | $31M | $25M | $19M | $26M | $20M | $18M | $17M | $20M | $21M | $27M | $33M | $29M | $28M | $26M | $27M | $20M | $28M | $20M | $19M | $29M | $20M | $13M | $8M | $8M | $7M | $8M | $7M | $8M | $6M | $7M | $11M | $8M | $8M | $8M | $7M | $5M | $7M | $6M | $5M | $7M | $11M | $5M | $4M | $6M | $5M | $6M | $12M | $3M | $3M | $5M | $4M | $4M | $5M | $5M | $5M | $6M | - | $12M | $10M | $14M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $382M | $337M | $403M | $359M | $433M | $105M | $328M | $311M | $305M | $314M | $312M | $317M | $366M | $258M | $282M | $271M | $243M | $422M | $259M | $258M | $259M | $263M | $264M | $274M | $280M | $280M | $279M | $258M | $260M | $240M | $222M | $228M | $206M | $166M | $165M | $159M | $169M | $132M | $136M | $142M | $143M | $145M | $143M | $139M | $134M | $136M | $144M | $138M | $136M | $146M | $137M | $138M | $138M | $141M | $126M | $113M | $113M | $121M | $118M | $118M | $108M | $113M | $111M | $103M | $109M | $110M | $96M | $79M | $82M | - | $67M | $38M | $60M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $81M | -$704M | $20M | $39M | $70M | -$65M | $39M | $6M | $81M | $34M | -$16M | $12M | $23M | $13M | -$169M | -$50M | -$55M | $16M | -$1.628B | $70M | $34M | -$196M | $2M | $51M | -$356M | -$31M | -$57M | $88M | $84M | $582M | $91M | -$1.357B | $152M | -$43M | -$313M | $37M | $172M | $40M | $653M | $15M | $25M | $76M | $44M | $125M | $78M | $32M | $68M | $72M | $96M | $70M | $57M | -$167M | $120M | $64M | -$50M | -$268M | $86M | $50M | -$17M | $315M | $44M | $47M | -$224M | $1M | -$145M | $140M | $144M | $62M | $170M | $185M | -$11M | $296M | $25M | $39M | $24M | $54M | $69M | -$219M | $392M | $6M | $14M | -$24M | $132M | $10M | $20M | $46M | $40M | $13M | $5M | -$12M | $34M | $9M | -$5M | $16M | -$10M | $16M | $19M | $0 | $21M | $27M | $64M | -$15M | $26M | - | $24M | $7M | $33M | $6M | $22M | $10M | $15M | $4M | $15M | $13.3M | $14M | $4M | $4.7M | $7.8M | $2.9M | -$1.5M | -$100K | -$1.5M | -$2.5M | -$2M | $200K | -$13.7M | $1.8M | -$16.1M | $4.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $848M | $60M | $160M | $298M | $651M | $897M | $200M | $308M | $705M | $452M | $323M | $523M | $1.329B | $149M | $165M | $364M | $665M | $535M | -$1.365B | $281M | $768M | $428M | $201M | $463M | $397M | $499M | $448M | $286M | $501M | $1.061B | $345M | -$1.183B | $593M | $400M | $5M | $397M | $752M | $505M | $982M | -$112M | $455M | $432M | $270M | $396M | $606M | $314M | $447M | $376M | $387M | $348M | $432M | $298M | $352M | $309M | $329M | -$52M | $357M | $405M | $388M | $586M | $343M | $311M | $99M | $237M | $139M | $392M | $410M | $256M | $418M | $344M | $378M | $446M | $350M | $471M | $465M | $423M | $290M | $309M | $800M | $281M | $342M | $419M | $153M | $152M | $230M | $341M | $334M | $160M | $278M | $189M | $269M | $143M | $141M | $133M | $219M | $164M | $205M | $68M | $153M | $201M | $310M | $198M | $160M | $159M | $181M | $153M | $175M | $83M | $162M | $115M | $148M | $38M | $131M | $127.6M | $181M | $200M | $73.3M | $77.9M | $109M | $84.4M | $111.6M | $65.4M | $101.1M | $86M | $113.4M | $87.8M | $102.6M | $54.5M | $106.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $65M | -$10M | $482M | $172M | $57M | $282M | -$105M | -$130M | $172M | -$9M | -$52M | $175M | $376M | $121M | $21M | $80M | $334M | $144M | -$342M | $139M | $158M | $189M | $99M | $168M | -$207M | $165M | $61M | $47M | $42M | $223M | $139M | -$602M | $242M | $898M | -$84M | $167M | $295M | $105M | $282M | -$106M | $108M | $65M | $15M | $98M | $163M | $9M | $71M | $93M | $127M | $39M | $117M | $32M | $178M | $11M | $49M | -$118M | $117M | $97M | $75M | $100M | $114M | $17M | -$32M | $59M | $58M | $95M | $128M | $90M | $109M | $15M | $94M | $202M | $127M | $183M | $135M | $143M | $63M | $180M | $257M | $96M | $108M | $58M | -$63M | $33M | $7M | $2M | $103M | $31M | $57M | -$62M | $58M | $27M | $24M | $1M | $69M | $17M | $59M | -$40M | $57M | $64M | $132M | $103M | $50M | $49M | $68M | $48M | $67M | $1M | $63M | $30M | $57M | $7M | $44M | $46.4M | $79M | $88M | $24.4M | $23.1M | $46.3M | $37M | $45.5M | $11.2M | $41.2M | $38M | $48M | $30.7M | $42.8M | $29.7M | $47.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $1.15B | $484M | $150M | $519M | $919M | $989M | $759M | $871M | $881M | $856M | $854M | $736M | $1.172B | $408M | $561M | $659M | $657M | $712M | -$632M | $455M | $928M | $432M | $421M | $2.305B | $947M | $500M | $909M | $435M | $518M | $964M | $334M | -$530M | $358M | -$451M | $102M | $248M | $452M | $409M | $719M | $27M | $364M | $388M | $282M | $320M | $458M | $321M | $383M | $292M | $266M | $320M | $323M | $267M | $178M | $305M | $290M | $74M | $251M | $315M | $319M | $494M | $260M | $301M | $127M | $205M | $100M | $306M | $302M | $189M | $325M | $329M | $302M | $262M | $244M | $289M | $305M | $277M | $228M | $125M | $653M | $373M | $255M | $365M | $221M | $121M | $225M | $349M | $231M | $124M | $199M | $236M | $213M | $124M | $95M | $155M | $157M | $155M | $153M | $115M | $103M | $145M | $185M | $102M | $117M | $117M | $118M | $107M | $111M | $85M | $102M | $88M | $94M | $33M | $91M | $82.9M | $107M | $115M | $50.5M | $56.5M | $64.3M | $49M | $67.7M | $62.5M | $61.8M | $49.2M | $61.8M | $57.1M | $59.8M | -$33.2M | $59.8M | $56.8M | $59.1M | $44.2M | $58.6M | $60.1M | $54.7M | $41.5M | $54.3M | $47.6M | $53.5M | $53.6M | $53.4M | $48M | $54.7M | $49M | $56.1M | $54.5M | $53.4M | $43.2M | $35.9M | $47.4M | $49.3M | $39.9M | $52.9M | $49.9M | $49.8M | $43.7M | $35.6M | $51.1M | $50.2M | $45.2M | $66.7M | $59.1M | $49M | $43.8M | $50.9M | $55.5M | $43.3M | $42.3M | $42.4M |
Minority Interests | -$113M | -$132M | -$55M | -$46M | -$2M | -$313M | -$110M | -$146M | -$69M | -$108M | -$122M | -$121M | -$192M | $41M | -$65M | -$88M | -$34M | -$97M | -$5M | -$10M | -$33M | $29M | -$22M | -$28M | -$151M | -$18M | -$60M | -$45M | -$41M | -$64M | -$24M | -$5M | $17M | -$50M | -$45M | $12M | -$11M | -$30M | -$97M | -$10M | -$11M | -$19M | -$34M | -$24M | -$21M | -$24M | -$35M | -$22M | -$19M | -$38M | -$22M | -$21M | $2M | -$6M | -$20M | -$11M | -$13M | -$23M | -$30M | $9M | -$6M | -$21M | $4M | $17M | $6M | -$18M | $15M | $9M | -$9M | - | $6M | -$18M | -$2M | - | - | - | - | - | - | - | - | - | - | -$2M | -$2M | -$3M | -$2M | -$3M | -$2M | -$2M | -$2M | -$8M | -$7M | -$7M | -$7M | -$8M | -$7M | -$7M | -$7M | -$8M | -$7M | -$7M | -$7M | -$7M | -$5M | -$2M | -$3M | -$3M | -$3M | -$3M | -$3M | -$2M | -$4M | -$1.7M | -$5M | -$3M | -$1.6M | -$1.7M | -$1.6M | -$1.6M | -$1.6M | - | -$1.9M | -$1.9M | -$1.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $2M | $2.3M | $2.2M | $2.2M | $1.9M | $2.5M | $2.6M | $2.6M | $2.6M | $2.6M | $2.6M | $2.7M | $2.7M | $2.7M | $2.7M | $2.8M | $2.8M | $2.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $1.037B | $352M | $95M | $473M | $917M | $676M | $649M | $725M | $812M | $748M | $732M | $615M | $980M | $449M | $496M | $571M | $623M | $615M | -$637M | $445M | $895M | $461M | $399M | $2.277B | $796M | $482M | $849M | $390M | $477M | $900M | $310M | -$535M | $375M | -$501M | $57M | $260M | $441M | $379M | $622M | $17M | $353M | $369M | $248M | $296M | $437M | $297M | $348M | $270M | $247M | $282M | $301M | $246M | $180M | $299M | $270M | $63M | $238M | $292M | $289M | $503M | $254M | $280M | $131M | $222M | $106M | $288M | $317M | $198M | $316M | $329M | $308M | $244M | $242M | $289M | $305M | $277M | $228M | $125M | $653M | $373M | $255M | $365M | $221M | $119M | $223M | $346M | $229M | $121M | $197M | $234M | $211M | $116M | $88M | $148M | $150M | $147M | $146M | $108M | $96M | $137M | $178M | $95M | $110M | $110M | $113M | $105M | $108M | $82M | $99M | $85M | $91M | $31M | $87M | $81.2M | $102M | $112M | $48.9M | $54.8M | $62.7M | $47.4M | $66.1M | $62.5M | $59.9M | $47.3M | $59.9M | $57.1M | $59.8M | -$33.2M | $59.8M | $54.8M | $56.8M | $42M | $56.4M | $58.2M | $52.2M | $38.9M | $51.7M | $45M | $50.9M | $51M | $50.7M | $45.3M | $52M | $46.3M | $53.3M | $51.7M | $50.6M | $43.2M | $35.9M | $47.4M | $49.3M | $39.9M | $52.9M | $49.9M | $49.8M | $43.7M | $35.6M | $51.1M | $50.2M | $45.2M | $66.7M | $59.1M | $49M | $43.8M | $50.9M | $55.5M | $43.3M | $42.3M | $42.4M |
Shares Outstanding (Basic) | 653.59M | 653.17M | 652.95M | 652.66M | 651.99M | 635.14M | 633.75M | 633.45M | 632.82M | 631.28M | 630.04M | 630.01M | 629.84M | 629.48M | 629.45M | 629.69M | 632.71M | 637.78M | 638.29M | 615.6M | 601.81M | 578.02M | 578.98M | 586.12M | 585.58M | 569.3M | 554.72M | 549.97M | 549.35M | 548.66M | 547.89M | 531.67M | 515.86M | - | 503.38M | 502.89M | 502.26M | 501.29M | 500.77M | 500.19M | 499.47M | 497.44M | 496.86M | 496.22M | 495.44M | 492.9M | 492.27M | 491.38M | 490.55M | - | 488.28M | 487.21M | 486.59M | - | 483.38M | 482.28M | 481.13M | - | 479.09M | 478.83M | 480.26M | - | 493.34M | 493.57M | 492.17M | - | 487.85M | 485.44M | 483.53M | - | 487.59M | 491.15M | 517.25M | - | 519.13M | 520.4M | 518.92M | - | 514.97M | 511.46M | 508.51M | - | 505.95M | 487.8M | 465.88M | - | 458.75M | 460.86M | 456.11M | - | 417.63M | 415.25M | 412.79M | - | 409.86M | 410.71M | 409.71M | - | 408.36M | 406.8M | 404.57M | - | 402.68M | 402.77M | 456.58M | - | 480M | 468.57M | 480.24M | - | 478.95M | 476.92M | 227.23M | - | 228.91M | 232.86M | 232.86M | - | 232.22M | 231.22M | 231.93M | - | 234.9M | 230.73M | 234.9M | - | 231.6M | 234M | 231.6M | - | 231.84M | 233.33M | 230.2M | - | 226.96M | 228.82M | 224.78M | - | 221.3M | 221.74M | 220.43M | - | 221.28M | 220.48M | 222.08M | - | 220M | 223.59M | 223.49M | - | 223.49M | 223.49M | 223.49M | - | 223.39M | 223.39M | 223.39M | - | 223.3M | 223.29M | 223.07M | - | 221.7M | 219.88M | 216.26M | - | 212.64M | 212.64M | 212.64M |
Shares Outstanding (Diluted) | 655.49M | 655.04M | 654.01M | 653.22M | 653.02M | 641.4M | 638.06M | 636.28M | 635.35M | 634.23M | 632.32M | 632.12M | 632.25M | 632.3M | 632.18M | 631.73M | 634.87M | 639.02M | 638.29M | 617.21M | 616.92M | 580.43M | 581.16M | 588.31M | 627.85M | 577.57M | 591.58M | 559.24M | 554.46M | 592.86M | 551.81M | 531.67M | 518.98M | - | 506.73M | 505.64M | 504.49M | 503.22M | 504.81M | 504.07M | 502.97M | 502.9M | 502.05M | 502.98M | 502.41M | 502.67M | 501.54M | 500.12M | 499.34M | - | 498.52M | 497.03M | 495.07M | - | 491.6M | 492.52M | 487.52M | - | 483.76M | 481.52M | 483.81M | - | 499.62M | 499.45M | 500.75M | - | 496.92M | 494.18M | 490.03M | - | 495.81M | 499.35M | 525.34M | - | 528.56M | 529.93M | 527.99M | - | 524.2M | 520.64M | 518.5M | - | 514.74M | 500.15M | 482.21M | - | 471.87M | 468.62M | 462.27M | - | 424.55M | 420.33M | 415.65M | - | 410.73M | 414.17M | 412.83M | - | 413.17M | 411.93M | 406.07M | - | 402.99M | 402.97M | 456.58M | - | 480M | 468.57M | 480.24M | - | 478.95M | 476.92M | 227.23M | - | 228.91M | 232.86M | 232.86M | - | 232.22M | 231.22M | 231.93M | - | 234.9M | 230.73M | 234.9M | - | 231.6M | 234M | 231.6M | - | 231.84M | 233.33M | 230.2M | - | 226.96M | 228.82M | 224.78M | - | 221.3M | 221.74M | 220.43M | - | 221.28M | 220.48M | 222.08M | - | 220M | 223.59M | 223.49M | - | 223.49M | 223.49M | 223.49M | - | 223.39M | 223.39M | 223.39M | - | 223.3M | 223.29M | 223.07M | - | 221.7M | 219.88M | 216.26M | - | 212.64M | 212.64M | 212.64M |
EPS (Basic) | $1.59 | $0.54 | $0.12 | $0.71 | $1.39 | $1.05 | $1.01 | $1.13 | $1.27 | $1.17 | $1.14 | $0.96 | $1.54 | $0.70 | $0.77 | $0.89 | $0.97 | $0.95 | -$1.02 | $0.69 | $1.46 | $0.72 | $0.61 | $3.82 | $1.30 | $0.79 | $1.47 | $0.65 | $0.80 | $1.58 | $0.50 | -$1.06 | $0.67 | - | $0.12 | $0.52 | $0.88 | $0.76 | $1.24 | $0.03 | $0.71 | $0.74 | $0.50 | $0.60 | $0.88 | $0.61 | $0.71 | $0.55 | $0.51 | - | $0.61 | $0.50 | $0.37 | - | $0.56 | $0.13 | $0.49 | - | $0.61 | $1.05 | $0.53 | - | $0.27 | $0.45 | $0.22 | - | $0.65 | $0.41 | $0.66 | - | $0.63 | $0.50 | $0.47 | - | $0.59 | $0.54 | $0.44 | - | $1.27 | $0.73 | $0.50 | - | $0.44 | $0.25 | $0.48 | - | $0.51 | $0.26 | $0.43 | - | $0.51 | $0.28 | $0.22 | - | $0.37 | $0.36 | $0.36 | - | $0.24 | $0.34 | $0.44 | - | $0.28 | $0.28 | $0.25 | - | $0.23 | $0.18 | $0.21 | - | $0.19 | $0.065 | $0.19 | - | $0.29 | $0.25 | $0.21 | - | $0.27 | $0.21 | $0.29 | - | $0.26 | $0.21 | $0.26 | - | $0.25 | -$0.15 | $0.25 | - | $0.25 | $0.18 | $0.25 | - | $0.23 | $0.17 | $0.23 | - | $0.23 | $0.23 | $0.23 | - | $0.24 | $0.21 | $0.24 | - | $0.23 | $0.18 | $0.15 | - | $0.21 | $0.17 | $0.23 | - | $0.21 | $0.18 | $0.14 | - | $0.20 | $0.18 | $0.28 | - | $0.20 | $0.18 | $0.21 | - | $0.18 | $0.18 | $0.21 |
EPS (Diluted) | $1.58 | $0.54 | $0.12 | $0.71 | $1.39 | $1.04 | $1 | $1.12 | $1.26 | $1.16 | $1.14 | $0.95 | $1.53 | $0.70 | $0.77 | $0.89 | $0.97 | $0.95 | -$1.02 | $0.69 | $1.44 | $0.72 | $0.61 | $3.81 | $1.27 | $0.78 | $1.42 | $0.63 | $0.80 | $1.52 | $0.50 | -$1.06 | $0.67 | - | $0.11 | $0.52 | $0.88 | $0.76 | $1.23 | $0.03 | $0.70 | $0.74 | $0.50 | $0.59 | $0.87 | $0.59 | $0.70 | $0.54 | $0.50 | - | $0.60 | $0.49 | $0.36 | - | $0.55 | $0.13 | $0.49 | - | $0.60 | $1.05 | $0.53 | - | $0.27 | $0.45 | $0.21 | - | $0.64 | $0.40 | $0.65 | - | $0.62 | $0.49 | $0.46 | - | $0.58 | $0.53 | $0.43 | - | $1.25 | $0.72 | $0.49 | - | $0.43 | $0.24 | $0.46 | - | $0.49 | $0.26 | $0.43 | - | $0.50 | $0.28 | $0.21 | - | $0.37 | $0.36 | $0.36 | - | $0.23 | $0.33 | $0.44 | - | $0.28 | $0.27 | $0.25 | - | $0.23 | $0.18 | $0.21 | - | $0.19 | $0.065 | $0.19 | - | $0.29 | $0.25 | $0.21 | - | $0.27 | $0.21 | $0.29 | - | $0.26 | $0.21 | $0.26 | - | $0.25 | -$0.15 | $0.25 | - | $0.25 | $0.18 | $0.25 | - | $0.23 | $0.17 | $0.23 | - | $0.23 | $0.23 | $0.23 | - | $0.24 | $0.21 | $0.24 | - | $0.23 | $0.18 | $0.15 | - | $0.21 | $0.17 | $0.23 | - | $0.21 | $0.18 | $0.14 | - | $0.20 | $0.18 | $0.28 | - | $0.20 | $0.18 | $0.21 | - | $0.18 | $0.18 | $0.21 |
EBIT | $1.23B | $397M | $563M | $657M | $1.084B | $1.002B | $528M | $619M | $1.01B | $766M | $635M | $840M | $1.695B | $407M | $447M | $635M | $908M | $957M | -$1.106B | $539M | $1.027B | $691M | $465M | $737M | $677M | $779M | $727M | $544M | $761M | $1.301B | $567M | -$955M | $799M | $566M | $170M | $556M | $921M | $637M | $1.118B | $30M | $598M | $577M | $413M | $535M | $740M | $450M | $591M | $514M | $523M | $494M | $569M | $436M | $490M | $450M | $455M | $61M | $470M | $526M | $506M | $704M | $451M | $424M | $210M | $340M | $248M | $502M | $506M | $335M | $500M | $826M | $445M | $484M | $410M | $493M | $499M | $414M | $267M | $568M | $464M | $337M | $412M | $513M | $67M | $202M | $274M | $375M | $345M | $220M | $332M | $214M | $307M | $203M | $215M | $194M | $311M | $232M | $251M | $138M | $219M | $272M | $343M | $290M | $208M | $242M | $235M | $192M | $218M | $135M | $201M | $154M | $194M | $84M | $175M | $140.5M | $224M | $251M | $93.7M | $103.2M | $133.6M | $111.6M | $138.6M | $93.3M | $131.5M | $117.6M | $141.7M | $129.6M | $126.7M | $93.5M | $127.3M | $525.5M | $495M | $467.3M | $492.3M | $475.2M | $487.8M | $436.6M | $471.3M | $482.5M | $451.7M | $406.8M | $448M | $470.7M | $452.1M | $403.3M | $539.5M | $577.9M | $500.9M | $504.3M | $499.4M | $525.9M | $538.7M | $494.4M | $517.1M | $181.2M | $475.5M | $455.6M | $443M | $407.4M | $392.3M | $399.2M | $433.8M | $454.8M | $433.1M | $403.5M | $447.3M | $439.3M | $417.7M | $374.8M | $388.9M |
EBITDA | $1.8B | $1.604B | $1.157B | $1.24B | $1.677B | $1.614B | $1.078B | $1.182B | $1.55B | $1.276B | $1.184B | $1.345B | $2.183B | $866M | $1.052B | $1.185B | $1.484B | $1.383B | $925M | $916M | $1.471B | $1.229B | $832M | $1.07B | $1.471B | $1.084B | $1.171B | $1.201B | $1.085B | $1.047B | $839M | $1.156B | $1.053B | $998M | $865M | $903M | $1.12B | $950M | $1.422B | $345M | $887M | $839M | $719M | $750M | $987M | $742M | $846M | $749M | $734M | $724M | $804M | $850M | $679M | $753M | $704M | $298M | $662M | $737M | $745M | $921M | $638M | $575M | $379M | $546M | $618M | $684M | $681M | $590M | $673M | $1.303B | $614M | $514M | $566M | $626M | $649M | $531M | $367M | $953M | $235M | $502M | $555M | $702M | $87M | $350M | $415M | $449M | $476M | $372M | $492M | $386M | $431M | $343M | $368M | $327M | $468M | $368M | $380M | $289M | $345M | $384M | $421M | $448M | $324M | $386M | $345M | $185M | $325M | $596M | $321M | $315M | $386M | $356M | $435M | $208.2M | $362M | $397M | $166.8M | $171.9M | $205.6M | $198.6M | $202.5M | $157.9M | $202.1M | $182.3M | $204.4M | $206.7M | $187.4M | $170.3M | $184.3M | $525.5M | $495M | $467.3M | $492.3M | $475.2M | $487.8M | $436.6M | $471.3M | $482.5M | $451.7M | $406.8M | $448M | $470.7M | $452.1M | $403.3M | $539.5M | $577.9M | $500.9M | $504.3M | $499.4M | $525.9M | $538.7M | $494.4M | $517.1M | $181.2M | $475.5M | $455.6M | $443M | $407.4M | $392.3M | $399.2M | $433.8M | $454.8M | $433.1M | $403.5M | $447.3M | $439.3M | $417.7M | $374.8M | $388.9M |
