Tenet Healthcare Corp.(THC:US)
Market Cap$21.515B
Key Metrics
Price$267.25
Revenue (TTM)$22.638B
Holders Revenue (TTM)$1.651B
Gross Profit (TTM)$18.752B
Earnings (TTM)$2.241B
EBITDA (TTM)$5.724B
Op. Margin (TTM)19.52%
Dividend Yield-
Holders Yield7.67%
Cash on hand$2.17B
Total Assets$30.676B
Net Assets$8.7B
Total Debt$13.248B
Key Metrics
Price$267.25
Revenue (TTM)$22.638B
Holders Revenue (TTM)$1.651B
Gross Profit (TTM)$18.752B
Earnings (TTM)$2.241B
EBITDA (TTM)$5.724B
Op. Margin (TTM)19.52%
Dividend Yield-
Holders Yield7.67%
Cash on hand$2.17B
Total Assets$30.676B
Net Assets$8.7B
Total Debt$13.248B
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 | Nov 30, 2002 | Aug 31, 2002 | May 31, 2002 | Feb 28, 2002 | Nov 30, 2001 | Aug 31, 2001 | May 31, 2001 | Feb 28, 2001 | Nov 30, 2000 | Aug 31, 2000 | May 31, 2000 | Feb 29, 2000 | Nov 30, 1999 | Aug 31, 1999 | May 31, 1999 | Feb 28, 1999 | Nov 30, 1998 | Aug 31, 1998 | May 31, 1998 | Feb 28, 1998 | Nov 30, 1997 | Aug 31, 1997 | May 31, 1997 | Feb 28, 1997 | Nov 30, 1996 | Aug 31, 1996 | May 31, 1996 | Feb 29, 1996 | Nov 30, 1995 | Aug 31, 1995 | May 31, 1995 | Feb 28, 1995 | Nov 30, 1994 | Aug 31, 1994 | May 31, 1994 | Feb 28, 1994 | Nov 30, 1993 | Aug 31, 1993 | May 31, 1993 | Feb 28, 1993 | Nov 30, 1992 | Aug 31, 1992 | May 31, 1992 | Feb 29, 1992 | Nov 30, 1991 | Aug 31, 1991 | May 31, 1991 | Feb 28, 1991 | Nov 30, 1990 | Aug 31, 1990 | May 31, 1990 | Feb 28, 1990 | Nov 30, 1989 | Aug 31, 1989 | May 31, 1989 | Feb 28, 1989 | Nov 30, 1988 | Aug 31, 1988 | May 31, 1988 | Feb 29, 1988 | Nov 30, 1987 | Aug 31, 1987 | May 31, 1987 | Feb 28, 1987 | Nov 30, 1986 | Aug 31, 1986 | May 31, 1986 | Feb 28, 1986 | Nov 30, 1985 | Aug 31, 1985 | May 31, 1985 | Feb 28, 1985 | Nov 30, 1984 | Aug 31, 1984 | May 31, 1984 | Feb 29, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $6.041B | $5.781B | $5.527B | $5.289B | $5.271B | $5.223B | $5.072B | $5.122B | $5.103B | $5.368B | $5.379B | $5.066B | $5.082B | $5.021B | $4.99B | $4.801B | $4.638B | $4.745B | $4.856B | $4.894B | $4.954B | $4.781B | $4.915B | $4.557B | $3.648B | $4.52B | $4.806B | $4.568B | $4.56B | $4.545B | $4.619B | $4.489B | $4.506B | $4.699B | $4.978B | $4.586B | $4.802B | $4.813B | $4.86B | $4.849B | $4.868B | $5.044B | $5.026B | $4.692B | $4.492B | $4.424B | $4.468B | $4.175B | $4.038B | $3.926B | $3.885B | $2.408B | $2.422B | $2.387B | $2.331B | $2.221B | $2.265B | $2.302B | $1.632B | $2.1B | $2.132B | $2.299B | $2.301B | $2.262B | $2.303B | $2.339B | $2.261B | $2.262B | $2.229B | $2.262B | $2.195B | $2.14B | $2.112B | $2.178B | $2.251B | $2.041B | $2.228B | $2.218B | $2.179B | $2.058B | $2.195B | $2.21B | $2.307B | $2.15B | $2.142B | $2.501B | $2.375B | $2.428B | $2.505B | $2.574B | $3.084B | $2.52B | $3.379B | $2.75B | $3.778B | $3.703B | $3.738B | $3.484B | $3.394B | $3.297B | $3.209B | $3.036B | $2.915B | $2.893B | $2.911B | $2.85B | $2.78B | $2.873B | $2.942B | $2.822B | $2.563B | $2.553B | $2.571B | $2.564B | $2.429B | $2.331B | $2.352B | $2.237B | $1.476B | $1.439B | $1.472B | $1.432B | $1.371B | $1.284B | $1.356B | $660.5M | $638.8M | $662.8M | $701.8M | $720.3M | $770M | $891.8M | $956.4M | $933.3M | $933.3M | $941.5M | $1.003B | $971.4M | $1.023B | $984.5M | $1.009B | $955.7M | $946.3M | $894.8M | $888.4M | $1.012B | $1.038B | $996.3M | $989.7M | $939.1M | $894.6M | $852.6M | $868.6M | $817M | $760.6M | $746.8M | $384.4M | $823.3M | $1.01B | $1.004B | $984.2M | $933.6M | $864.4M | $812.9M | $840.9M | $773.5M | $708.3M | $569.5M | $570M | $512M |
Cost of Revenue | $984M | $961M | $1.01B | $931M | $932M | $907M | $930M | $881M | $908M | $928M | $931M | $877M | $891M | $891M | $860M | $817M | $811M | $785M | $838M | $827M | $859M | $804M | $824M | $784M | $611M | $763M | $803M | $760M | $753M | $741M | $756M | $726M | $748M | $774M | $800M | $740M | $780M | $765M | $773M | $767M | $773M | $811M | $817M | $752M | $707M | $687M | $688M | $665M | $649M | $628M | $626M | $387M | $387M | $384M | -$2.778B | $376M | $389M | $399M | $1.42B | $1.381B | $1.374B | $1.439B | $1.361B | $1.367B | $1.364B | $1.385B | $1.383B | $1.343B | $1.344B | $1.356B | $1.355B | $1.319B | $1.31B | $1.333B | $1.429B | $1.253B | $1.392B | $1.387B | $1.378B | $1.3B | $1.361B | $1.392B | $1.475B | $1.383B | $1.374B | $1.581B | $1.49B | $1.49B | $1.514B | $1.525B | - | $1.44B | - | $1.555B | $1.265B | $1.247B | - | $1.176B | $1.158B | $1.155B | $1.137B | $1.061B | $1.042B | $1.04B | $1.082B | $1.015B | $991M | $1.032B | $1.053B | $1.014B | $889M | $910M | -$2.546B | $2.086B | $1.985B | $1.921B | $2.673B | $1.825B | $1.184B | $1.156B | $1.181B | $1.152B | $1.097B | $1.03B | $1.104B | $534.2M | $516.8M | $540.1M | $598.6M | $584.4M | $625.7M | $763.8M | $796M | $794.6M | $780.4M | $792M | $804.4M | $831.1M | $840.9M | $799.6M | $803.3M | $766.1M | $767M | $728.6M | $700.6M | $841M | $869.3M | $841.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $5.057B | $4.82B | $4.517B | $4.358B | $4.339B | $4.316B | $4.142B | $4.241B | $4.195B | $4.44B | $4.448B | $4.189B | $4.191B | $4.13B | $4.13B | $3.984B | $3.827B | $3.96B | $4.018B | $4.067B | $4.095B | $3.977B | $4.091B | $3.773B | $3.037B | $3.757B | $4.003B | $3.808B | $3.807B | $3.804B | $3.863B | $3.763B | $3.758B | $3.925B | $4.178B | $3.846B | $4.022B | $4.048B | $4.087B | $4.082B | $4.095B | $4.233B | $4.209B | $3.94B | $3.785B | $3.737B | $3.78B | $3.51B | $3.389B | $3.298B | $3.259B | $2.021B | $2.035B | $2.003B | $5.109B | $1.845B | $1.876B | $1.903B | $212M | $719M | $758M | $860M | $940M | $895M | $939M | $954M | $878M | $919M | $885M | $906M | $840M | $821M | $802M | $845M | $822M | $788M | $836M | $831M | $801M | $758M | $834M | $818M | $832M | $767M | $768M | $920M | $885M | $938M | $991M | $1.049B | - | $1.08B | - | $1.195B | $2.513B | $2.456B | - | $2.308B | $2.236B | $2.142B | $2.072B | $1.975B | $1.873B | $1.853B | $1.829B | $1.835B | $1.789B | $1.841B | $1.889B | $1.808B | $1.674B | $1.643B | $5.117B | $478M | $444M | $410M | -$321M | $411.6M | $291.7M | $282.7M | $291.5M | $279.6M | $273.8M | $254.1M | $251.9M | $126.3M | $122M | $122.7M | $103.2M | $135.9M | $144.3M | $128M | $160.4M | $138.7M | $152.9M | $149.5M | $198.5M | $140.3M | $182.3M | $184.9M | $206M | $189.6M | $179.3M | $166.2M | $187.8M | $171.3M | $168.6M | $155.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $3.405B | $3.296B | $3.417B | $3.323B | $3.279B | $3.209B | $3.172B | $3.325B | $3.311B | $3.475B | $3.509B | $3.386B | $3.402B | $3.348B | $3.298B | $3.194B | $3.038B | $3.118B | $3.026B | $3.257B | $3.315B | $3.242B | $2.414B | $3.2B | $2.336B | $3.2B | $3.259B | $3.208B | $3.18B | $3.216B | $3.232B | $3.21B | $3.162B | $3.286B | $3.387B | $3.383B | $3.499B | $3.566B | $3.52B | $3.537B | $3.501B | $3.637B | $3.647B | $3.402B | $3.233B | $3.212B | $3.134B | $3.055B | $2.933B | $2.911B | $2.815B | $1.733B | $1.699B | $1.729B | - | $1.576B | $1.588B | $1.593B | $464M | $547M | $508M | $506M | $468M | $505M | $498M | $467M | - | $486M | $472M | $472M | - | $1.167B | $1.148B | $1.164B | $701M | $640M | $689M | $639M | $982M | $648M | $1.367B | $649M | $1.172B | $715M | $622M | $717M | $2.024B | $818M | $1.083B | $818M | $4.359B | $1.219B | $3.306B | $965M | $1.738B | $1.704B | $6.455B | $1.587B | $1.657B | $1.516B | $1.46B | $1.397B | $1.336B | $1.336B | $1.32B | $1.335B | $1.32B | $1.384B | $1.405B | $1.35B | $1.223B | $1.177B | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $2.231B | $2.174B | $2.222B | $2.204B | $2.16B | $2.119B | $2.094B | $2.218B | $2.168B | $2.321B | $2.315B | $2.288B | $2.285B | $2.258B | $2.306B | $2.23B | $2.126B | $2.182B | $2.188B | $2.209B | $2.28B | $2.201B | $2.225B | $2.142B | $1.864B | $2.187B | $2.229B | $2.172B | $2.145B | $2.151B | $2.156B | $2.116B | $2.135B | $2.227B | $2.284B | $2.264B | $2.346B | $2.38B | $2.324B | $2.308B | $2.309B | $2.395B | $2.443B | $2.258B | $2.185B | $2.125B | $2.118B | $2.028B | $1.956B | $1.921B | $1.872B | $1.172B | $1.166B | $1.161B | - | $1.05B | $1.054B | $1.062B | - | - | - | - | - | - | - | - | - | - | - | - | - | $670M | $662M | $681M | $656M | $624M | $680M | $637M | $648M | $644M | $625M | $601M | $737M | $669M | $615M | $694M | $735M | $808M | $1.069B | $808M | $2.909B | $965M | $3.04B | $772M | $1.738B | $1.7B | $6.455B | $1.587B | $1.558B | $1.516B | $1.46B | $1.397B | $1.336B | $1.336B | $1.32B | $1.335B | $1.32B | $1.384B | $1.405B | $1.35B | $1.223B | $1.177B | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | $1.174B | $1.122B | $1.195B | $1.119B | $1.119B | $1.09B | $1.078B | $1.107B | $1.143B | $1.154B | $1.194B | $1.098B | $1.117B | $1.09B | $992M | $964M | $912M | $936M | $838M | $1.048B | $1.035B | $1.041B | $189M | $1.058B | $472M | $1.013B | $1.03B | $1.036B | $1.035B | $1.065B | $1.076B | $1.094B | $1.027B | $1.059B | $1.103B | $1.119B | $1.153B | $1.186B | $1.196B | $1.229B | $1.192B | $1.242B | $1.204B | $1.144B | $1.048B | $1.087B | $1.016B | $1.027B | $977M | $990M | $943M | $561M | $533M | $568M | - | $526M | $534M | $531M | $464M | $547M | $508M | $506M | $468M | $505M | $498M | $467M | - | $486M | $472M | $472M | - | $497M | $486M | $483M | $45M | $16M | $9M | $2M | $334M | $4M | $742M | $48M | $435M | $46M | $7M | $23M | $1.289B | $10M | $14M | $10M | $1.45B | $254M | $266M | $193M | - | $4M | $0 | - | $99M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $1.437B | $1.295B | $869M | $817M | $852M | $901M | $777M | $707M | $676M | $757M | $723M | $579M | $576M | $565M | $619M | $581M | $573M | $639M | $791M | $601M | $559M | $511M | $1.444B | $358M | $495M | $354M | $521M | $395M | $413M | $380M | $431M | $349M | $402M | $435M | $583M | $244M | $301M | $261M | $349M | $340M | $379M | $384M | $354M | $353M | $355M | $318M | $406M | $248M | $247M | $194M | $253M | $169M | $215M | $160M | -$1.371B | $159M | $184M | $210M | $189M | $619M | $150M | $253M | $180M | $102M | $171M | $203M | $2.032B | $143M | $148M | $182M | $2.107B | $66M | $70M | $125M | $28M | $64M | $58M | $103M | -$276M | $28M | -$615M | $87M | -$429M | -$40M | $67M | $107M | -$1.238B | $22M | -$187M | $136M | -$1.384B | -$231M | -$47M | $133M | $645M | $624M | $622M | $567M | $428M | $477M | $327M | $439M | $401M | $380M | $375M | $367M | $337M | $323M | $331M | $316M | $317M | $338M | $357M | $357M | $330M | $305M | -$427.3M | $303.4M | $206.2M | $198.6M | $211M | $201.8M | $191.3M | $173.9M | $169.6M | $88.7M | $84.8M | $84.9M | $28.7M | $96.9M | $102.6M | $75.4M | $111.1M | $87.9M | $103.2M | $100.3M | $147.6M | $90.4M | $134.4M | $137.7M | $161M | $145.2M | $137.8M | $125M | $146.2M | $129M | $125.3M | $112.4M | -$2.26B | $939.1M | $894.6M | $852.6M | -$1.95B | $817M | $760.6M | $746.8M | -$2.121B | $823.3M | $1.01B | $1.004B | -$2.294B | $933.6M | $864.4M | $812.9M | -$1.838B | $773.5M | $708.3M | $569.5M | -$1.212B | $512M |
| -$97M | -$163M | -$188M | -$105M | -$210M | -$136M | -$122M | $215M | -$89M | $2.327B | -$204M | -$234M | -$203M | -$185M | -$298M | -$201M | -$308M | -$261M | -$263M | $173M | -$240M | -$244M | -$768M | -$662M | -$281M | -$269M | -$306M | -$520M | -$261M | -$296M | -$273M | -$278M | -$252M | -$175M | -$359M | -$592M | -$282M | -$257M | -$320M | -$251M | -$354M | -$279M | -$287M | -$313M | -$409M | -$227M | -$265M | -$247M | -$230M | -$206M | -$268M | -$112M | -$281M | -$294M | $1.468B | -$108M | -$106M | -$102M | -$257M | -$598M | -$82M | -$111M | -$118M | -$164M | -$106M | -$109M | -$2.043B | -$136M | -$141M | $20M | -$1.971B | $50M | -$103M | -$147M | -$34M | -$6M | $6M | $9M | -$320M | $11M | -$725M | -$29M | -$214M | -$29M | $8M | -$23M | -$1.281B | -$6M | -$26M | -$19M | -$1.344B | -$266M | -$335M | -$196M | -$58M | $3M | $6M | $7M | -$89M | $9M | -$106M | $9M | $13M | $6M | -$187M | -$176M | $64M | $15M | -$357M | $8M | $6M | $7M | -$251M | $5M | $24M | $6M | $260M | -$264.9M | $6.2M | $5.4M | -$44.8M | $8.2M | $200.9M | $137.7M | -$15.6M | $11.3M | $10.5M | $39.8M | $6.4M | $66.4M | $20M | -$230.5M | -$98.1M | $21.9M | $5.6M | $4.9M | -$210.7M | $7M | $8.3M | $7.4M | $8.3M | $6.4M | $7.8M | $7.4M | $7.1M | $7.4M | $8.1M | $7.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1M | - | - | - | $2M | - | - | - | $5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $204M | $205M | $205M | $206M | $206M | $204M | $203M | $202M | $203M | $218M | $227M | $227M | $226M | $221M | $219M | $222M | $222M | $227M | $221M | $227M | $235M | $240M | $242M | $263M | $255M | $243M | $243M | $244M | $247M | $251M | $246M | $249M | $254M | $255M | $253M | $257M | $260M | $258M | $249M | $243M | $244M | $243M | $248M | $248M | $217M | $199M | $196M | $186M | $190M | $182M | $182M | $91M | $98M | $103M | $109M | $103M | $102M | $98M | $100M | $59M | $98M | $118M | $101M | $107M | $107M | $109M | $103M | $112M | $120M | $110M | - | $106M | $102M | $104M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $107M | $42M | $17M | $101M | -$4M | $68M | $81M | $417M | $114M | $2.545B | $23M | -$7M | $23M | $36M | -$79M | $21M | -$86M | -$34M | -$42M | $400M | -$5M | -$4M | -$526M | -$399M | -$26M | -$26M | -$63M | -$276M | -$14M | -$45M | -$27M | -$29M | $2M | $80M | -$106M | -$335M | -$22M | $1M | -$71M | -$8M | -$110M | -$36M | -$39M | -$65M | -$192M | -$28M | -$69M | -$61M | -$40M | -$24M | -$86M | -$21M | -$183M | -$191M | $1.577B | -$5M | -$4M | -$4M | -$157M | -$539M | $16M | $7M | -$17M | -$57M | $1M | -$1M | -$1.94B | -$24M | -$21M | $128M | -$1.971B | $156M | -$1M | -$48M | -$34M | -$6M | $6M | $9M | -$320M | $11M | -$725M | -$29M | -$214M | -$29M | $8M | -$23M | -$1.281B | -$6M | -$26M | -$19M | -$1.344B | -$266M | -$335M | -$196M | -$58M | $3M | $6M | $7M | -$89M | $9M | -$106M | $9M | $13M | $6M | -$187M | -$176M | $64M | $15M | -$357M | $8M | $6M | $7M | -$251M | $5M | $24M | $6M | $260M | -$264.9M | $6.2M | $5.4M | -$44.8M | $8.2M | $200.9M | $137.7M | -$15.6M | $11.3M | $10.5M | $39.8M | $6.4M | $66.4M | $20M | -$230.5M | -$98.1M | $21.9M | $5.6M | $4.9M | -$210.7M | $7M | $8.3M | $7.4M | $8.3M | $6.4M | $7.8M | $7.4M | $7.1M | $7.4M | $8.1M | $7.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $1.34B | $1.132B | $681M | $712M | $642M | $765M | $655M | $922M | $587M | $3.084B | $519M | $345M | $373M | $380M | $321M | $380M | $265M | $378M | $528M | $774M | $319M | $267M | $676M | -$304M | $214M | $85M | $215M | -$125M | $152M | $84M | $158M | $71M | $150M | $260M | $224M | -$348M | $19M | $4M | $29M | $89M | $25M | $105M | $67M | $40M | -$54M | $91M | $141M | $1M | $17M | -$12M | -$15M | $57M | -$66M | -$134M | $97M | $51M | $78M | $108M | -$68M | $21M | $68M | $142M | $62M | -$62M | $65M | $93M | -$11M | $7M | $7M | $202M | -$16M | $116M | -$33M | -$22M | -$66M | -$31M | -$33M | $7M | -$368M | -$62M | -$699M | $3M | -$309M | -$125M | -$21M | $3M | -$1.312B | -$66M | -$273M | $49M | -$1.343B | -$322M | -$198M | $51M | $516M | $556M | $549M | $490M | $340M | $382M | $261M | $332M | $292M | $257M | $65M | $68M | $276M | $209M | -$153M | $202M | $203M | $222M | -$17M | $242M | $229M | $193M | -$278.9M | -$76.4M | $136.8M | $128.4M | $84.9M | $126.3M | $305.9M | $228.9M | $64.9M | $80.9M | $76.2M | $107M | $18.3M | $147.7M | $103.2M | -$173.9M | -$4.2M | $90.2M | $88.4M | $84.6M | -$85.8M | $75.5M | $119.6M | $120.6M | $137.9M | $120.2M | $113.8M | $100.2M | $119.8M | $104.3M | $98.4M | $82.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $295M | $226M | $37M | $133M | $120M | $143M | $83M | $241M | $110M | $750M | $63M | $79M | $80M | $84M | $47M | $112M | $86M | $99M | $108M | $197M | $61M | $45M | $130M | -$197M | $45M | -$75M | $86M | $22M | $33M | $20M | $56M | $6M | $44M | $70M | $324M | -$60M | -$12M | -$33M | $6M | $10M | -$16M | $67M | - | $11M | -$27M | $16M | $60M | -$18M | $8M | -$1M | -$8M | $16M | -$20M | -$53M | $35M | $18M | $30M | $42M | -$12M | $4M | $19M | $51M | $2M | -$1.002B | $20M | $3M | -$35M | $3M | $4M | $5M | -$6M | -$4M | -$16M | $1M | $20M | $10M | -$4M | -$84M | $25M | -$43M | -$252M | $4M | -$56M | $3M | -$12M | -$17M | $283M | -$15M | -$103M | $23M | -$288M | -$117M | -$69M | $48M | $201M | $218M | $228M | $202M | $148M | $158M | $110M | $134M | $117M | $103M | $26M | $30M | $141M | $81M | -$16M | $78M | $78M | $85M | $7M | $94M | $91M | $77M | -$73M | -$10.5M | $60M | $56M | $58.7M | $55.6M | $123.1M | $110.6M | $30M | $32M | $30M | $43M | $7M | $57M | $42M | -$73M | -$7M | $36M | $36M | $34M | -$32M | $31M | $49M | $49M | $59M | $49M | $46.5M | $40.5M | $50M | $41.5M | $39M | $32.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $1.045B | $906M | $644M | $579M | $522M | $622M | $572M | $681M | $477M | $2.334B | $456M | $266M | $293M | $296M | $274M | $268M | $179M | $280M | $419M | $578M | $257M | $222M | $546M | -$106M | $169M | $159M | $129M | -$146M | $121M | $72M | $102M | $65M | $108M | $191M | -$99M | -$289M | $32M | $36M | $23M | $80M | $39M | $34M | $2M | $28M | -$28M | $76M | $81M | $18M | -$7M | -$16M | -$14M | $36M | -$43M | -$83M | $54M | $32M | -$20M | $67M | -$66M | $15M | $63M | $82M | $82M | $940M | $35M | $95M | $29M | -$1M | -$14M | $183M | -$36M | $106M | -$15M | -$30M | -$74M | -$59M | -$31M | $77M | -$380M | -$90M | -$398M | $71M | $93M | -$400M | -$32M | -$1M | -$2.031B | -$69M | -$426M | -$117M | -$965M | -$302M | -$186M | -$12M | $324M | $349M | $271M | $289M | $101M | $162M | $117M | $201M | $179M | $160M | $25M | $44M | $140M | $114M | -$135M | $124M | $126M | $141M | -$138M | $154M | $145M | $122M | -$336.9M | -$104.4M | $82.3M | $77M | -$14.8M | $74.9M | $187.8M | $123.9M | $27.9M | $50.1M | $48M | $64M | $6.2M | -$164.3M | -$226.2M | -$40.8M | $2.8M | $54.2M | $52.4M | $50.6M | -$82.8M | $44.5M | $70.6M | $71.6M | $78.9M | $71.2M | $67.3M | $59.7M | $69.8M | $62.8M | $59.4M | $50M | $5.1M | $49.4M | $47.3M | $41.1M | $20.6M | $43.4M | $43.8M | $40.2M | -$36.4M | $34.2M | $29M | $36.2M | -$18.6M | $39.8M | $37.9M | $34.8M | $40.4M | $36.8M | $36.3M | $33.4M | $34M | $31M |
Minority Interests | -$219M | -$204M | -$273M | -$237M | -$234M | -$216M | -$254M | -$209M | -$218M | -$183M | -$212M | -$165M | -$170M | -$153M | -$172M | -$137M | -$141M | -$140M | -$170M | -$129M | -$138M | -$125M | -$132M | -$90M | -$81M | -$66M | -$127M | -$80M | -$95M | -$84M | -$107M | -$74M | -$82M | -$92M | -$130M | -$78M | -$87M | -$89M | -$102M | -$88M | -$85M | -$93M | -$99M | -$57M | -$33M | -$29M | -$20M | -$9M | -$19M | -$16M | -$10M | -$8M | -$7M | -$5M | -$5M | $9M | $18M | -$3M | -$4M | -$3M | -$2M | -$3M | -$2M | -$2M | -$4M | -$1M | -$2M | -$2M | -$1M | -$5M | - | -$2M | $0 | -$1M | -$1M | - | $1M | -$2M | -$6M | $1M | - | -$1M | -$1M | -$1M | -$1M | -$3M | $9M | -$1M | - | -$5M | $11M | -$6M | -$9M | -$8M | -$9M | -$11M | -$10M | -$9M | -$12M | -$7M | -$1M | -$3M | -$4M | -$6M | -$5M | -$6M | -$5M | -$5M | -$2M | - | -$1M | -$4M | -$3M | -$6M | -$7M | -$6M | -$2.6M | -$8.9M | -$5.5M | -$4.6M | -$7.2M | -$4.2M | -$5M | -$5.6M | -$4M | -$1.2M | -$1.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $826M | $702M | $371M | $342M | $288M | $406M | $318M | $472M | $259M | $2.151B | $244M | $101M | $123M | $143M | $102M | $131M | $38M | $140M | $249M | $449M | $119M | $97M | $414M | -$196M | $88M | $93M | $2M | -$226M | $26M | -$12M | -$5M | -$9M | $26M | $99M | -$229M | -$367M | -$55M | -$53M | -$79M | -$8M | -$46M | -$59M | -$97M | -$29M | -$61M | $47M | $61M | $9M | -$26M | -$32M | -$24M | $28M | -$50M | -$88M | $49M | $41M | -$2M | $64M | -$70M | $12M | $61M | $79M | $80M | $938M | $31M | $94M | $27M | -$3M | -$15M | $178M | -$36M | $104M | -$15M | -$31M | -$75M | -$59M | -$30M | $75M | -$386M | -$89M | -$398M | $70M | $92M | -$401M | -$33M | -$4M | -$2.022B | -$70M | -$426M | -$122M | -$954M | -$308M | -$195M | -$20M | $315M | $338M | $261M | $280M | $89M | $155M | $116M | $198M | $175M | $154M | $20M | $38M | $135M | $109M | -$137M | $124M | $125M | $137M | -$141M | $148M | $138M | $116M | -$339.5M | -$113.3M | $76.8M | $72.4M | -$22M | $70.7M | $182.8M | $118.3M | $23.9M | $48.9M | $46.2M | $64M | $6.2M | -$164.3M | -$226.2M | -$40.8M | $2.8M | $54.2M | $52.4M | $50.6M | -$82.8M | $44.5M | $70.6M | $71.6M | $78.9M | $71.2M | $67.3M | $59.7M | $69.8M | $62.8M | $59.4M | $50M | $5.1M | $49.4M | $47.3M | $41.1M | $20.6M | $43.4M | $43.8M | $40.2M | -$36.4M | $34.2M | $29M | $36.2M | -$18.6M | $39.8M | $37.9M | $34.8M | $40.4M | $36.8M | $36.3M | $33.4M | $34M | $31M |
Shares Outstanding (Basic) | 83.52M | 86.8M | 87.27M | 87.95M | 91.14M | 94.24M | 95.1M | 95.67M | 97.27M | 99.58M | 100.96M | 101.54M | 101.77M | 102.29M | 104.52M | 107.92M | 107.79M | 107.48M | 107.15M | 107.05M | 106.82M | 106.31M | 105.63M | 105.26M | 104.79M | 104.35M | 104.05M | 103.56M | 103.2M | 102.79M | - | 102.4M | 102.15M | 101.39M | - | 100.81M | 100.61M | 100M | 99.65M | 99.52M | 99.34M | 98.77M | 99.19M | 99.54M | 99.24M | 98.7M | 98.33M | 98.04M | 97.68M | 97.16M | - | 100.89M | 103.01M | 104.1M | - | 104.24M | 103.75M | 102.84M | - | 117.19M | 121.7M | 121.73M | - | 121.3M | 121.15M | 120.48M | - | 120.25M | 120.11M | 119.59M | - | 119.22M | 119.08M | 118.77M | - | 118.5M | 118.3M | 118.03M | - | 117.81M | 117.65M | 117.52M | - | 117.29M | 117.19M | 117.01M | - | 116.66M | 116.48M | 116.32M | - | 115.91M | 116.28M | 117.63M | 121.24M | 122.12M | - | 122.45M | 122.21M | 122.38M | - | 120.69M | 119.26M | 117.88M | - | 117.1M | 116.82M | 116.73M | - | 116.19M | 117.13M | 116.7M | - | 115.57M | 114.94M | 114.42M | - | 114.77M | 82.24M | 84.8M | - | 80.3M | 76.13M | 75.15M | - | 63.2M | 64.13M | 63.13M | - | 62.2M | 62.34M | 61.17M | - | 61.56M | 61.38M | 63.22M | - | 64.15M | 64.54M | 65.46M | - | 59.3M | 60.06M | 58.89M | - | 60.35M | 60.17M | 56.79M | - | 55.09M | 55.08M | 56.17M | - | 56.17M | 56.22M | 55.55M | - | 56.02M | 57.34M | 58.94M | - | 58.8M | 58.28M | 56.82M | - | 56.99M | 52.25M | 52.07M | - | 51.8M |
Shares Outstanding (Diluted) | 83.96M | 87.6M | 87.92M | 88.61M | 91.79M | 95.02M | 95.88M | 96.65M | 98.44M | 100.6M | 104.17M | 104.43M | 104.78M | 106.01M | 106.37M | 109.89M | 108.75M | 112.02M | 108.89M | 108.76M | 108.57M | 108.07M | 107.24M | 105.26M | 105.58M | 105.73M | 105.67M | 103.56M | 104.63M | 102.79M | - | 102.4M | 104.18M | 102.66M | - | 100.81M | 100.61M | 100M | 99.65M | 99.52M | 99.34M | 98.77M | 99.19M | 99.54M | 99.24M | 100.87M | 101.28M | 100.93M | 97.68M | 97.16M | - | 103.1M | 103.01M | 104.1M | - | 107.31M | 106.93M | 121.22M | - | 120.91M | 125.94M | 141.3M | - | 139.96M | 125.64M | 139.81M | - | 124.52M | 122.06M | 119.88M | - | 120.2M | 119.08M | 118.77M | - | 118.5M | 118.3M | 118.58M | - | 117.81M | 117.65M | 117.52M | - | 117.29M | 117.19M | 117.24M | - | 116.66M | 116.48M | 116.4M | - | 115.91M | 116.28M | 118.08M | 123.25M | 125.02M | - | 125.67M | 125.7M | 125.85M | - | 123.8M | 122.15M | 119.9M | - | 118.45M | 117.65M | 116.73M | - | 116.19M | 117.13M | 116.7M | - | 118.03M | 117.55M | 114.42M | - | 114.77M | 84.66M | 84.8M | - | 80.3M | 76.13M | 79.18M | - | 65.46M | 64.13M | 66.63M | - | 62.2M | 62.34M | 61.17M | - | 65.53M | 65.47M | 65.4M | - | 66.72M | 69.64M | 70.62M | - | 68.43M | 68.18M | 65.81M | - | 69.23M | 67.47M | 64.62M | - | 55.09M | 55.08M | 56.17M | - | 56.17M | 56.22M | 55.55M | - | 56.02M | 57.34M | 58.94M | - | 58.8M | 58.28M | 56.82M | - | 56.99M | 52.25M | 52.07M | - | 51.8M |
EPS (Basic) | $9.89 | $8.09 | $4.25 | $3.89 | $3.16 | $4.31 | $3.34 | $4.93 | $2.66 | $21.60 | $2.42 | $0.99 | $1.21 | $1.40 | $0.98 | $1.21 | $0.35 | $1.30 | $2.32 | $4.19 | $1.11 | $0.91 | $3.92 | -$1.86 | $0.84 | $0.89 | $0.02 | -$2.18 | $0.25 | -$0.11 | - | -$0.09 | $0.25 | $0.98 | - | -$3.64 | -$0.55 | -$0.53 | -$0.79 | -$0.08 | -$0.46 | -$0.60 | -$0.98 | -$0.29 | -$0.61 | $0.48 | $0.62 | $0.09 | -$0.27 | -$0.33 | - | $0.28 | -$0.49 | -$0.85 | - | $0.38 | -$0.06 | $0.56 | - | $0.05 | $0.44 | $0.60 | - | $7.68 | $0.20 | $0.72 | - | -$0.04 | -$0.12 | $1.52 | - | $0.88 | -$0.12 | -$0.24 | - | -$0.48 | -$0.24 | $0.64 | - | -$0.76 | -$3.40 | $0.60 | - | -$3.40 | -$0.28 | -$0.04 | - | -$0.60 | -$3.64 | -$1.04 | - | -$2.64 | -$1.68 | -$0.16 | $2.60 | $2.76 | - | $2.29 | $0.72 | $1.28 | - | $1.65 | $1.47 | $1.31 | - | $0.32 | $1.15 | $0.93 | - | $1.07 | $1.07 | $1.17 | - | $1.28 | $1.20 | $1.01 | - | -$0.99 | $0.93 | $0.85 | - | $0.88 | $2.40 | $1.57 | - | $0.77 | $0.72 | $1.01 | - | -$2.64 | -$3.63 | -$0.67 | - | $0.88 | $0.85 | $0.80 | - | $0.69 | $1.09 | $1.09 | - | $1.20 | $1.12 | $1.01 | - | $1.04 | $0.99 | $0.88 | - | $0.91 | $0.85 | $0.75 | - | $0.80 | $0.77 | $0.72 | - | $0.61 | $0.51 | $0.61 | - | $0.69 | $0.67 | $0.61 | - | $0.67 | $0.69 | $0.64 | - | $0.59 |
EPS (Diluted) | $9.84 | $8.01 | $4.22 | $3.86 | $3.14 | $4.27 | $3.32 | $4.89 | $2.64 | $21.38 | $2.30 | $0.94 | $1.15 | $1.32 | $0.92 | $1.16 | $0.35 | $1.28 | $2.29 | $4.13 | $1.10 | $0.90 | $3.86 | -$1.86 | $0.83 | $0.88 | $0.02 | -$2.18 | $0.25 | -$0.11 | - | -$0.09 | $0.25 | $0.96 | - | -$3.64 | -$0.55 | -$0.53 | -$0.79 | -$0.08 | -$0.46 | -$0.60 | -$0.98 | -$0.29 | -$0.61 | $0.47 | $0.61 | $0.09 | -$0.27 | -$0.33 | - | $0.27 | -$0.49 | -$0.85 | - | $0.37 | -$0.06 | $0.53 | - | $0.05 | $0.44 | $0.56 | - | $6.72 | $0.20 | $0.68 | - | -$0.04 | -$0.12 | $1.48 | - | $0.88 | -$0.12 | -$0.24 | - | -$0.48 | -$0.24 | $0.64 | - | -$0.76 | -$3.40 | $0.60 | - | -$3.42 | -$0.28 | -$0.04 | - | -$0.60 | -$3.64 | -$1.04 | - | -$2.64 | -$1.68 | -$0.16 | $2.56 | $2.72 | - | $2.24 | $0.69 | $1.23 | - | $1.60 | $1.44 | $1.28 | - | $0.32 | $1.15 | $0.93 | - | $1.07 | $1.07 | $1.17 | - | $1.25 | $1.17 | $1.01 | - | -$0.99 | $0.91 | $0.85 | - | $0.88 | $2.40 | $1.49 | - | $0.75 | $0.72 | $0.96 | - | -$2.64 | -$3.63 | -$0.67 | - | $0.83 | $0.80 | $0.77 | - | $0.67 | $1.01 | $1.01 | - | $1.04 | $0.99 | $0.91 | - | $0.91 | $0.88 | $0.77 | - | $0.80 | $0.77 | $0.69 | - | $0.72 | $0.72 | $0.67 | - | $0.59 | $0.51 | $0.59 | - | $0.67 | $0.64 | $0.61 | - | $0.67 | $0.69 | $0.64 | - | $0.59 |
EBIT | $1.544B | $1.337B | $886M | $918M | $848M | $969M | $858M | $1.124B | $790M | $3.302B | $746M | $572M | $599M | $601M | $540M | $602M | $487M | $605M | $749M | $1.001B | $554M | $507M | $918M | -$41M | $469M | $328M | $458M | $119M | $399M | $335M | $404M | $320M | $404M | $515M | $477M | -$91M | $279M | $262M | $278M | $332M | $269M | $348M | $315M | $288M | $163M | $290M | $337M | $187M | $207M | $170M | $167M | $148M | $32M | -$31M | $206M | $154M | $180M | $206M | $32M | $80M | $166M | $260M | $163M | $45M | $172M | $202M | $92M | $119M | $127M | $312M | $248M | $222M | $69M | $82M | $28M | $64M | $58M | $103M | -$276M | $28M | -$615M | $87M | -$429M | -$40M | $67M | $107M | -$1.238B | $22M | -$187M | $136M | -$1.384B | -$231M | -$47M | $133M | $645M | $624M | $622M | $567M | $428M | $477M | $327M | $439M | $401M | $380M | $375M | $367M | $337M | $323M | $331M | $316M | $317M | $338M | $357M | $357M | $330M | $305M | -$427.3M | $303.4M | $206.2M | $198.6M | $211M | $201.8M | $191.3M | $173.9M | $169.6M | $88.7M | $84.8M | $84.9M | $28.7M | $96.9M | $102.6M | $75.4M | $111.1M | $87.9M | $103.2M | $100.3M | $147.6M | $90.4M | $134.4M | $137.7M | $161M | $145.2M | $137.8M | $125M | $146.2M | $129M | $125.3M | $112.4M | -$2.26B | $939.1M | $894.6M | $852.6M | -$1.95B | $817M | $760.6M | $746.8M | -$2.121B | $823.3M | $1.01B | $1.004B | -$2.294B | $933.6M | $864.4M | $812.9M | -$1.838B | $773.5M | $708.3M | $569.5M | -$1.212B | $512M |
EBITDA | $1.76B | $1.616B | $1.22B | $1.128B | $1.146B | $1.189B | $1.085B | $1.013B | $974M | $1.049B | $1.023B | $858M | $849M | $830M | $901M | $847M | $843M | $888M | $1.067B | $862M | $833M | $787M | $1.741B | $617M | $734M | $586M | $803M | $635M | $668M | $623M | $681M | $586M | $634M | $663M | $832M | $497M | $546M | $506M | $613M | $569M | $619M | $614M | $613M | $566M | $568M | $529M | $646M | $459M | $460M | $387M | $444M | $288M | $336M | $274M | -$1.255B | $269M | $288M | $310M | $294M | $719M | $250M | $354M | $312M | $203M | $268M | $306M | $2.127B | $240M | $246M | $280M | $2.315B | $160M | $163M | $220M | $155M | $161M | $141M | $183M | $139M | $100M | $192M | $198M | -$126M | $81M | $138M | $226M | $142M | $126M | -$66M | $251M | $74M | $127M | $408M | $454M | $833M | $749M | $766M | $714M | $668M | $617M | $575M | $569M | $524M | $511M | $696M | $676M | $405M | $442M | $841M | $450M | $445M | $459M | $728M | $473M | $420M | $404M | -$581M | $735.4M | $285.5M | $277.3M | $336.3M | $271.4M | $72.9M | $116.4M | $267.5M | $115M | $111.6M | $82.9M | $96.8M | $69.5M | $124.3M | $358.5M | $258.5M | $116.8M | $147.3M | $144.6M | $409.2M | $133.3M | $174.1M | $177.5M | $197.7M | $183.2M | $171.5M | $158.8M | $180.7M | $163.9M | $160.5M | $147.8M | -$2.26B | $939.1M | $894.6M | $852.6M | -$1.95B | $817M | $760.6M | $746.8M | -$2.121B | $823.3M | $1.01B | $1.004B | -$2.294B | $933.6M | $864.4M | $812.9M | -$1.838B | $773.5M | $708.3M | $569.5M | -$1.212B | $512M |