Key Metrics
$243.98
$8.116B
$1.065B
$2.232B
$1.116B
$2.33B
19.85%
0.84%
3.37%
$194.2M
$16.442B
$8.489B
$4.886B
Financials
| Name | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 | Mar 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $2.156B | $1.756B | $1.913B | $2.292B | $2.102B | $1.635B | $1.854B | $2.004B | $2.014B | $1.546B | $1.834B | $2.186B | $2.113B | $1.649B | $1.732B | $2.088B | $1.954B | $1.541B | $1.606B | $1.517B | $1.361B | $1.068B | $1.175B | $1.31B | $1.323B | $1.049B | $1.186B | $1.419B | $1.328B | $996.51M | $1.088B | $1.24B | $1.2B | $854.47M | $977.49M | $1.095B | $1.031B | $787.33M | $872.97M | $1.008B | $956.83M | $754.73M | $857.29M | $1.038B | $895.14M | $631.29M | $755.03M | $873.58M | $791.14M | $574.42M | $680.25M | $813.57M | $738.73M | $538.16M | $608.43M | $728.86M | $694.14M | $535.88M | $614.63M | $760.75M | $701.97M | $487.2M | $586.24M | $743.2M | $736.15M | $493.26M | $590.14M | $778.19M | $721.86M | $600.29M | $799.2M | $1.013B | $1.022B | $817.34M | $856.89M | $904.87M | $878.84M | $687.19M | $816.3M | $929.32M | $888.16M | $708.69M | $754.62M | $830.02M | $782.07M | $528.62M | $129.36M | $723.38M | $647.91M | $474.4M | $728.74M | $829.91M | $766.82M | $566.73M | $675.97M | $748.89M | $708.89M | $587.08M | $728.13M | $843.12M | $828.33M | $569.13M | $630.4M | $681.21M | $665.15M | $514.98M | $605.6M | $656.4M | $611.5M | $482.2M | $442.1M | $509.5M | $465.8M | $359M | $414.3M | $477.9M | $445.1M | $341.4M | $397.5M | $443.6M | $419.2M | $308.5M | $361.8M | $422M | $382.8M | $294.4M | $349.4M | $360.4M | $326.7M | $216.9M | $282M | $331.5M | $305.9M | $214.1M | $270.8M | $312.3M | $284.2M | $210.6M | $254.8M | $289.2M | $266.4M | $197M | $271M | $306.6M | $295.7M | $232M | $257.7M | $307.2M | $293.7M | $217.5M | $267.5M | $298.6M | $284.5M | $202.7M | $246.4M | $270.1M | $237.9M | $168.9M | $237M | $263.7M | $256.6M | $200.6M | $229.6M | $274.1M | $264.6M | $203.5M | $254.5M | $266.9M | $259.2M | $202.4M |
Cost of Revenue | $1.53B | $1.333B | $1.426B | $1.594B | $1.477B | $1.269B | $1.317B | $1.439B | $1.422B | $1.241B | $1.362B | $1.595B | $1.53B | $1.347B | $1.382B | $1.595B | $1.508B | $1.272B | $1.255B | $1.122B | $962.6M | $839M | $872.38M | $929.39M | $926.06M | $847.52M | $893.07M | $1.018B | $957.18M | $804.84M | $812.76M | $897.06M | $876.97M | $695.14M | $734.2M | $790.96M | $740.75M | $629.11M | $633.27M | $703.93M | $664.64M | $590.01M | $603.36M | $747.17M | $660.69M | $553.43M | $585.37M | $664.54M | $616.36M | $540.33M | $562.9M | $654.59M | $605.84M | $520.51M | $529.23M | $601.94M | $588.2M | $513.92M | $540.27M | $644.97M | $601.13M | $494.31M | $535.49M | $616.46M | $613.82M | $492.37M | $522.1M | $623.71M | $576.03M | $522.69M | $650.01M | $812.5M | $776.33M | $662.89M | $635.81M | $627.47M | $593.61M | $519.99M | $579M | $656.03M | $630.28M | $544.79M | $576.01M | $602.76M | $571.7M | $439.41M | $30.61M | $526.16M | $484.54M | $390.49M | $569.21M | $633.22M | $608.75M | $501.79M | $557.58M | $585.1M | $554.85M | $496.78M | $574.91M | $631.27M | $629.45M | $483.62M | $441.29M | $449.36M | $442.61M | $362.68M | $407.9M | $431.1M | $406.9M | $339M | $270.7M | $297.5M | $285.9M | $240.7M | $264.2M | $302.1M | $280.2M | $237.4M | $254.4M | $275.8M | $263.5M | $213M | $219.7M | $260.9M | $243.3M | $210M | $243M | $243.4M | $223.1M | $170.4M | $196.9M | $221.2M | $206.8M | $160.6M | $182.5M | $207M | $185.2M | $150.5M | $180.8M | $190.5M | $172.3M | $142.2M | $182.9M | $191.6M | $182.5M | $155.6M | $174.8M | $180.6M | $180.1M | $147.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $625.5M | $422.7M | $486.9M | $697.2M | $625.2M | $365.3M | $537.2M | $565.2M | $592.2M | $304.9M | $472.2M | $591M | $583.3M | $302M | $349.9M | $492.9M | $446.2M | $268.8M | $351.71M | $394.1M | $398.4M | $229.3M | $302.74M | $380.5M | $396.52M | $201.72M | $293.08M | $400.64M | $370.5M | $191.68M | $275.28M | $343.14M | $323.18M | $159.33M | $243.29M | $303.76M | $290.02M | $158.22M | $239.71M | $304.21M | $292.18M | $164.72M | $253.93M | $291.29M | $234.45M | $77.87M | $169.66M | $209.04M | $174.79M | $34.09M | $117.35M | $158.98M | $132.9M | $17.66M | $79.21M | $126.92M | $105.94M | $21.96M | $74.36M | $115.78M | $100.84M | -$7.11M | $50.75M | $126.75M | $122.34M | $894K | $68.04M | $154.48M | $145.83M | $77.61M | $149.19M | $200.85M | $245.23M | $154.45M | $221.08M | $277.39M | $285.23M | $167.2M | $237.31M | $273.29M | $257.88M | $163.89M | $178.61M | $227.26M | $210.38M | $89.2M | $98.75M | $197.21M | $163.37M | $83.91M | $159.53M | $196.68M | $158.07M | $64.94M | $118.39M | $163.79M | $154.04M | $90.3M | $153.22M | $211.85M | $198.88M | $85.51M | $189.11M | $231.86M | $222.54M | $152.3M | $197.7M | $225.3M | $204.6M | $143.2M | $171.4M | $212M | $179.9M | $118.3M | $150.1M | $175.8M | $164.9M | $104M | $143.1M | $167.8M | $155.7M | $95.5M | $142.1M | $161.1M | $139.5M | $84.4M | $106.4M | $117M | $103.6M | $46.5M | $85.1M | $110.3M | $99.1M | $53.5M | $88.3M | $105.3M | $99M | $60.1M | $74M | $98.7M | $94.1M | $54.8M | $88.1M | $115M | $113.2M | $76.4M | $82.9M | $126.6M | $113.6M | $69.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $158.7M | $157M | $151.2M | $154.6M | $155.4M | $146.3M | $183.9M | $141.7M | $142.4M | $132.6M | $155.7M | $148.1M | $148.9M | $116.5M | $140.6M | $143.5M | $140.6M | $124.3M | $140.11M | $134.6M | $111.1M | $97M | $107.99M | $93.97M | $97.37M | $90.42M | $112.28M | $97.5M | $97.88M | $94.54M | $95.37M | $96.06M | $95.04M | $82.3M | $105.25M | $77.77M | $100.82M | $88.21M | $78.72M | $79.85M | $88.86M | $90.71M | $82.95M | $79.44M | $74.45M | $70.66M | $74.91M | $68.96M | $72.7M | $75.79M | $65.9M | $68.57M | $69.44M | $70.31M | $23.54M | $70.01M | $94.88M | $73.35M | $106.85M | $49.73M | $78.44M | $80.08M | $120.11M | $76.79M | $122.49M | $86.04M | $51.11M | $79.27M | $80.15M | $78.93M | $80.96M | $80.19M | $167.75M | $95.58M | $75.35M | $63.09M | $68M | $30.05M | $93.13M | $66.57M | $39.76M | $64.65M | $66.71M | $62.35M | $55.69M | $51.44M | $35.09M | $51.19M | $50.11M | $44.22M | $43.55M | $60.23M | $56.89M | $50.66M | $63.7M | $52.8M | $51.07M | $60.72M | $73.71M | $67.7M | $70.54M | $67.07M | $50.15M | $54.82M | $57.07M | $59.58M | $50.8M | $48.3M | $52.3M | $54.2M | $58.3M | $47.1M | $46.9M | $46.7M | $48.2M | $50.5M | $47.8M | $43.9M | $49.1M | $44.2M | $42.9M | $38.9M | $44M | $39.6M | $38.8M | $37.4M | $34.8M | $33.8M | $28.6M | $27.8M | $27.1M | $29.7M | $28M | $27.3M | $27.8M | $25.5M | $27.2M | $25.3M | $51.6M | $24.5M | $25.2M | $25.7M | $32.6M | $24.8M | $25.6M | $24.5M | $27.2M | $24.4M | $23.8M | $23.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $141.3M | $135.7M | $136.1M | $145.3M | $144.5M | $138.3M | $138.1M | $129.1M | $134.1M | $129.7M | $142.4M | $143.9M | $139.1M | $117.3M | $126.4M | $135.3M | $134.4M | $119M | $124.55M | $103.8M | $100.7M | $88.6M | $98.63M | $83.51M | $91.21M | $86.43M | $95.8M | $88.79M | $95.69M | $90.27M | $84.38M | $81.61M | $89.04M | $78.34M | $85.66M | $73.61M | $83.06M | $82.38M | $79.53M | $76.31M | $82.68M | $76.47M | $79.49M | $71.39M | $69.2M | $66.76M | $72.48M | $66.07M | $67.62M | $66.12M | $64.02M | $65.85M | $64.9M | $64.66M | $23.54M | $65.44M | $61.91M | $64.91M | $68.73M | $67.02M | $74.06M | $77.52M | $120.11M | $77.56M | $83.38M | $86.5M | $82.98M | $79.56M | $79.35M | $79.72M | $88.86M | $76.36M | $84.78M | $92.58M | $77.5M | $66.4M | $71.31M | $74.4M | $93.13M | $66.57M | $65.15M | $65.01M | $66.71M | $62.35M | $55.69M | $51.44M | $35.09M | $51.19M | $50.11M | $44.22M | $43.55M | $60.23M | $56.89M | $50.66M | $63.7M | $52.8M | $51.07M | $60.72M | $73.71M | $67.7M | $70.54M | $67.07M | $50.15M | $54.82M | $57.07M | $59.58M | $50.8M | $48.3M | $52.3M | $54.2M | $58.3M | $47.1M | $46.9M | $46.7M | $48.2M | $50.5M | $47.8M | $43.9M | $49.1M | $44.2M | $42.9M | $38.9M | $44M | $39.6M | $38.8M | $37.4M | $34.8M | $33.8M | $28.6M | $27.8M | $27.1M | $29.7M | $28M | $27.3M | $27.8M | $25.5M | $27.2M | $25.3M | $51.6M | $24.5M | $25.2M | $25.7M | $32.6M | $24.8M | $25.6M | $24.5M | $27.2M | $24.4M | $23.8M | $23.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | $17.4M | $21.3M | $15.1M | $9.3M | $10.9M | $8M | $45.8M | $12.6M | $8.3M | $2.9M | $13.3M | $4.2M | $9.8M | -$800K | $14.2M | $8.2M | $6.2M | $5.3M | $15.56M | $30.8M | $10.4M | $8.4M | $9.37M | $10.46M | $6.16M | $3.99M | $16.47M | $8.71M | $2.19M | $4.27M | $10.98M | $14.46M | $5.99M | $3.96M | $19.6M | $4.16M | $17.77M | $5.83M | -$803K | $3.54M | $6.18M | $14.24M | $3.46M | $8.05M | $5.26M | $3.9M | $2.43M | $2.89M | $5.09M | $9.67M | $1.88M | $2.71M | $4.54M | $5.66M | - | $4.57M | $32.96M | $8.44M | $38.12M | -$17.29M | $4.38M | $2.56M | - | -$769K | $39.11M | -$460K | -$31.87M | -$286K | $797K | -$784K | -$7.91M | $3.82M | $82.97M | $3.01M | -$2.15M | -$3.31M | -$3.31M | -$44.35M | - | - | -$25.39M | -$363K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $466.8M | $265.7M | $335.7M | $542.6M | $469.8M | $219M | $353.3M | $423.5M | $449.8M | $172.3M | $316.5M | $442.9M | $434.4M | $185.5M | $209.3M | $349.4M | $305.6M | $144.5M | $211.6M | $259.5M | $287.3M | $132.3M | $194.75M | $286.53M | $299.15M | $111.3M | $180.81M | $303.14M | $272.62M | $97.14M | $179.92M | $247.08M | $228.15M | $77.03M | $138.04M | $225.99M | $189.19M | $70.01M | $160.98M | $224.36M | $203.33M | $74.01M | $170.98M | $211.86M | $160M | $7.2M | $94.76M | $140.08M | $102.08M | -$41.7M | $51.45M | $90.42M | $63.46M | -$52.66M | $6.66M | $56.91M | $11.06M | -$51.39M | -$32.49M | $48.76M | $26.78M | -$84.62M | -$31.47M | $49.96M | -$152K | -$85.14M | $16.93M | $75.21M | $65.68M | -$1.33M | $68.24M | $120.66M | $77.47M | $58.87M | $145.74M | $214.3M | $217.23M | $137.15M | $171.64M | $206.72M | $218.12M | $99.25M | $144.58M | $164.91M | $154.69M | $37.77M | $63.66M | $146.03M | $113.26M | $39.69M | $115.98M | $136.46M | $101.18M | $14.28M | $54.69M | $110.99M | $102.97M | $29.58M | $79.5M | $144.15M | $128.34M | $18.44M | $71.85M | $119.74M | $110.64M | $39.6M | $92.3M | $124.6M | $101.2M | $40M | $77.8M | $126.3M | $98.4M | $40.4M | $69.4M | $95.1M | $87.8M | $31.5M | $64.1M | $94.5M | $85.4M | $30.4M | $69.7M | $93.3M | $73.4M | $20.2M | $44.7M | $56.6M | $48.7M | -$8.1M | $30.8M | $55.4M | $46M | $1.2M | $33.9M | $54.2M | $46M | $9.1M | -$5.1M | $46.8M | $41.5M | $1.9M | $27.9M | $65.2M | $63M | $27.8M | $31.7M | $78.8M | $66.7M | $23.8M | -$577.3M | $298.6M | $284.5M | $202.7M | -$486.5M | $270.1M | $237.9M | $168.9M | -$565.1M | $263.7M | $256.6M | $200.6M | -$616.3M | $274.1M | $264.6M | $203.5M | -$596.9M | $266.9M | $259.2M | $202.4M |
| -$62.3M | -$52.8M | -$25.9M | -$54M | -$55.6M | -$54.9M | -$35.2M | -$128.6M | -$45.1M | -$38.8M | $2.3M | -$77M | -$30.1M | -$45.9M | -$59.4M | -$88.8M | -$41.4M | -$31.9M | -$44.52M | -$30.8M | -$33.2M | $90M | -$55.13M | -$28.42M | -$26.85M | -$39.11M | -$15.93M | -$31.6M | -$27.12M | -$22.51M | -$26.55M | -$26.55M | -$27.8M | -$28.54M | -$128.14M | -$76.76M | -$31.79M | -$29.66M | -$20.45M | -$29.42M | -$22.85M | -$43.52M | -$34M | -$40.27M | -$90.31M | -$57.94M | -$37.62M | -$41.23M | -$37.59M | $119.1M | -$44.88M | -$37.47M | -$27.18M | -$47.78M | $51.4M | -$52.28M | -$45.8M | -$44.05M | $29.35M | $54.16M | -$3.31M | $24.82M | $3.36M | $2.11M | -$43.59M | $6.46M | -$42.22M | -$33.27M | -$40.49M | -$44.2M | -$499.03M | -$47.45M | -$33.75M | -$45.44M | -$2.52M | $1.72M | $3.2M | $45.56M | $28.34M | $4.81M | $36.15M | $12.23M | $19.77M | $10.67M | -$502K | $1.56M | $23.67M | $1.67M | $7.1M | $2M | -$14.89M | $2.78M | $3.41M | $1.14M | $4.26M | $5.65M | $2.62M | $588K | -$2.7M | $994K | $5.2M | -$1.51M | -$18.9M | $11.25M | $8.95M | $4.66M | $8.6M | $13.1M | $6.5M | $11.4M | $10.8M | $5.9M | $6M | $15.9M | $5.1M | $7.3M | $8.2M | $3.2M | $4.4M | $3.9M | $8.2M | $3.2M | $200K | $2.6M | $3.5M | $6.9M | $7M | $1.3M | $3M | $2.7M | -$500K | $400K | $700K | $400K | -$4M | -$300K | $1.4M | $100K | $2.8M | -$300K | -$500K | -$2.5M | $3M | $600K | -$1.8M | $1.4M | $4.4M | -$500K | $1M | $1.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $481K | $489K | $368K | $433K | $687K | $795K | - | $955K | $997K | $671K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $54.7M | $53.9M | $65.5M | $55.3M | $59.2M | $59.7M | $73.5M | $38.4M | $40.2M | $39.1M | $53.9M | $46.6M | $46.7M | $49M | $48.4M | $46.1M | $38.7M | $35.9M | $37.71M | $36.8M | $41.7M | $33.1M | $35.45M | $35.78M | $33.95M | $30.77M | $31.99M | $32.2M | $33.04M | $32.93M | $33.41M | $33.55M | $33.24M | $37.77M | $140.95M | $82.04M | $38.46M | $34.08M | $33.88M | $33.13M | $33.33M | $33.73M | $36.66M | $37.8M | $83.65M | $62.48M | $41.84M | $40.89M | $40.55M | $120.09M | $49.83M | $49.13M | $50.87M | $52.75M | - | $53.04M | $53.69M | $52.27M | - | - | - | - | - | - | $44.2M | $43.78M | $43.32M | $43.95M | $44.07M | $43.92M | - | $44.58M | $38.19M | $43.46M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$7.6M | $1.1M | $39.6M | $1.3M | $3.6M | $4.8M | $38.3M | -$90.2M | -$4.9M | $300K | $56.2M | -$30.4M | $16.6M | $3.1M | -$11M | -$42.7M | -$2.7M | $4M | -$6.8M | $6M | $8.5M | $123.1M | -$19.68M | $7.36M | $7.11M | -$8.34M | $16.06M | $593K | $5.92M | $10.43M | $6.86M | $6.99M | $5.45M | $9.24M | $12.81M | $5.28M | $6.66M | $4.41M | $13.44M | $3.7M | $10.49M | -$9.79M | $2.66M | -$2.47M | -$6.66M | $4.54M | $4.21M | -$341K | $2.96M | $239.19M | $4.95M | $11.66M | $23.7M | $4.97M | $51.4M | $759K | $7.89M | $8.21M | $29.35M | $54.16M | -$3.31M | $24.82M | $3.36M | $2.11M | $129K | $49.75M | $729K | $10.25M | $2.9M | -$1.08M | -$499.03M | -$3.83M | $3.44M | -$2.65M | -$2.52M | $1.72M | $3.2M | $45.56M | $28.34M | $4.81M | $36.15M | $12.23M | $19.77M | $10.67M | -$502K | $1.56M | $23.67M | $1.67M | $7.1M | $2M | -$14.89M | $2.78M | $3.41M | $1.14M | $4.26M | $5.65M | $2.62M | $588K | -$2.7M | $994K | $5.2M | -$1.51M | -$18.9M | $11.25M | $8.95M | $4.66M | $8.6M | $13.1M | $6.5M | $11.4M | $10.8M | $5.9M | $6M | $15.9M | $5.1M | $7.3M | $8.2M | $3.2M | $4.4M | $3.9M | $8.2M | $3.2M | $200K | $2.6M | $3.5M | $6.9M | $7M | $1.3M | $3M | $2.7M | -$500K | $400K | $700K | $400K | -$4M | -$300K | $1.4M | $100K | $2.8M | -$300K | -$500K | -$2.5M | $3M | $600K | -$1.8M | $1.4M | $4.4M | -$500K | $1M | $1.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $404.5M | $212.9M | $323.2M | $488.6M | $414.2M | $164.1M | $339M | $294.9M | $404.7M | $133.5M | $335.3M | $365.9M | $404.3M | $139.6M | $150.7M | $260.6M | $264.2M | $112.6M | $168.69M | $228.7M | $254.1M | $222.3M | $141.19M | $258.11M | $272.31M | $72.19M | $166.03M | $271.54M | $245.51M | $74.63M | $153.92M | $220.53M | $200.35M | $48.49M | $14.34M | $149.23M | $157.4M | $40.35M | $141.34M | $194.94M | $180.48M | $30.5M | $137.33M | $171.59M | $69.69M | -$50.74M | $58.09M | $98.85M | $64.49M | $77.41M | $7.51M | $52.94M | $36.28M | -$100.44M | $5.13M | $4.63M | -$34.73M | -$95.45M | -$56.49M | $52.25M | -$47.44M | -$102.05M | -$74.32M | $4.54M | -$43.75M | -$78.69M | -$40.83M | $41.94M | $25.19M | -$45.53M | -$231.83M | $80.85M | $204.72M | $21.32M | $117.46M | $206.86M | $210.15M | $133.04M | $167.04M | $204.73M | $224.66M | $107.47M | $127.06M | $172.91M | $147.72M | $32.55M | $82.96M | $139.82M | $112.18M | $30.27M | $88.5M | $125.13M | $94.73M | $3.07M | $46.96M | $103.07M | $95.75M | $16.63M | $64.44M | $132.23M | $118.75M | $8.64M | $40.18M | $125.57M | $111.72M | $34.77M | $92.5M | $125.1M | $94.1M | $39.9M | $87.1M | $130.5M | $102.8M | $54.3M | $72.8M | $100.5M | $94.4M | $32.8M | $66.3M | $96.5M | $91.3M | $31.4M | $67.4M | $92.7M | $73.8M | $24.5M | $49M | $55.1M | $49.5M | -$7.7M | $28.2M | $53.5M | $44.2M | -$700K | $27.6M | $51.4M | $44.8M | $6.9M | -$5M | $43.5M | $38.2M | -$3.2M | $27.5M | $63.5M | $60.1M | $28.2M | $34.9M | $76.5M | $66.3M | $23.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $81.4M | $45.9M | $70.1M | $112.4M | $91.3M | $33.8M | $42.9M | $85.2M | $94.4M | $28.9M | $105M | $85.8M | $92M | $16.6M | $28.4M | $82.3M | $63.7M | $18.7M | $30.41M | $51.7M | $57.3M | $60.6M | $25.27M | $56.98M | $61.35M | $12.19M | $23.43M | $53.47M | $47.6M | $10.69M | $29.64M | $40.66M | $40.05M | -$4.9M | -$313.63M | $39.08M | $45.65M | -$3.18M | $8.83M | $49.8M | $53.24M | -$11.47M | $43.77M | $45.39M | $19.87M | -$14.08M | $19.75M | $31.07M | $17.98M | $22.9M | -$2.59M | $10.79M | $6.15M | -$38.82M | $646K | -$10.99M | -$17.75M | -$38.4M | -$30.55M | $29.83M | -$40.34M | -$37.43M | -$28.17M | -$6.05M | -$21.23M | -$34.21M | -$28.25M | -$5.98M | $9.63M | -$13.27M | -$14.64M | $21.04M | $63.49M | $6.84M | $31.33M | $62.93M | $66.47M | $43.7M | $51.99M | $63.42M | $72.31M | $35.56M | $34.93M | $44.59M | $45.76M | $11.12M | $24.5M | $47.83M | $28.59M | $9.6M | $27.56M | $31.07M | $28.41M | $930K | $10.36M | $25.78M | $28.33M | $5.01M | $19.33M | $40M | $39.12M | $2.92M | $5.56M | $39.62M | $35.66M | $11.51M | $27.7M | $39.3M | $31.4M | $13.5M | $27.7M | $40.6M | $32.8M | $17.8M | $21.7M | $27.2M | $31.6M | $10.9M | $18.5M | $34.4M | $32.7M | $11.3M | $24M | $33.6M | $26.1M | $8.5M | $17.1M | $17.5M | $15.8M | -$2.5M | $7.7M | $16.9M | $12.6M | -$200K | $7.2M | $15.6M | $14.6M | $2.3M | -$3.7M | $13.3M | $12.3M | -$1M | $7.7M | $21.4M | $20.4M | $9.5M | $11.2M | $26M | $22.7M | $8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $324.3M | $166M | $252.8M | $375M | $320.8M | $129.4M | $293.5M | $208.4M | $308.3M | $102.9M | $228.1M | $277.3M | $308.6M | $120.9M | $119.8M | $177.1M | $187.4M | $92.1M | $137.68M | $176.8M | $195.3M | $160.6M | $114.52M | $199.79M | $209.92M | $60.26M | $141.09M | $215.71M | $197.56M | $63.3M | $124.02M | $179.15M | $159.65M | $52.98M | $327.55M | $108.58M | $120.14M | $44.92M | $137.05M | $142.02M | $124.71M | $40.16M | $88.89M | $123.81M | $48.16M | -$39.68M | $38.02M | $66.94M | $45.97M | $54M | $9.08M | $41.36M | $28.77M | -$54.84M | $3.48M | $14.26M | -$18.28M | -$52.05M | -$27.87M | $19.96M | -$8.14M | -$54.73M | -$47M | $13.25M | -$23.99M | -$38.75M | -$13.35M | $54.23M | $22.21M | -$32.78M | -$218.14M | $59.05M | $140.76M | $13.93M | $84.76M | $135.41M | $142.01M | $88.87M | $113.86M | $136.07M | $150.63M | $70.09M | $90.64M | $122.22M | $121.55M | $54.35M | $82.34M | $98.96M | $87.8M | $14.19M | $58.18M | $100.63M | $53.17M | -$17.69M | $35.23M | $77.32M | $62.35M | $13.04M | $44.1M | $90.73M | $79.03M | $345K | $33.11M | $82.09M | $74M | $22.85M | $64.8M | $85.8M | $62.7M | $26.4M | $59.4M | $89.9M | $70M | $36.5M | $51.1M | $73.3M | $62.8M | $21.9M | $47.8M | $62.1M | $58.6M | $20.1M | $43.4M | $59.1M | $47.7M | $16M | $31.9M | $37.6M | $33.7M | -$5.2M | $20.5M | $36.6M | $31.6M | -$500K | $20.4M | $35.8M | $30.2M | $7.6M | -$1.3M | $30.2M | $25.9M | -$2.2M | $19.8M | $42.1M | $39.7M | $18.7M | $19.6M | $50.5M | $43.6M | $15.7M | $25.1M | $49.4M | $46M | $15.6M | $27.5M | $38.7M | $38.7M | $11.4M | $18.9M | $35.7M | $31.7M | $6.9M | $12M | $28.7M | $25.6M | $5M | $17.4M | $28.7M | $25.6M | $6.7M |
Minority Interests | -$900K | -$500K | -$800K | -$100K | $100K | -$500K | $200K | -$800K | -$300K | -$200K | -$700K | -$800K | $0 | -$200K | -$400K | $0 | -$100K | -$300K | - | $100K | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $139K | $143K | - | - | - | - | - | - | - | - | - | - | - | -$6.46M | - | -$2.01M | -$2.09M | $810K | -$849K | -$1.48M | $2.85M | $144K | $1.38M | -$498K | $3.02M | -$1.41M | $1.01M | $1.5M | $598K | $5.38M | $1.51M | $3.86M | $2.06M | $412K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $323.4M | $165.5M | $252M | $374.9M | $320.9M | $128.9M | $293.7M | $207.6M | $308M | $102.7M | $227.4M | $276.5M | $308.6M | $120.7M | $119.4M | $177.1M | $187.3M | $91.8M | $137.68M | $176.9M | $195.3M | $160.6M | $114.52M | $199.79M | $209.92M | $60.26M | $141.09M | $215.71M | $197.56M | $63.3M | $124.02M | $179.15M | $159.65M | $52.98M | $327.55M | $108.58M | $120.14M | $44.92M | $137.05M | $142.02M | $124.71M | $40.16M | $88.89M | $123.81M | $48.16M | -$39.68M | $38.02M | $66.94M | $45.97M | $54M | $9.08M | $41.36M | $28.77M | -$54.84M | $3.48M | $14.26M | -$18.28M | -$52.05M | -$27.87M | $19.96M | -$8.14M | -$54.73M | -$47M | $13.25M | -$23.99M | -$38.75M | -$13.35M | $54.23M | $22.21M | -$32.78M | -$218.14M | $59.05M | $140.89M | $14.08M | $84.76M | $135.41M | $142.01M | $88.87M | $113.86M | $136.07M | $150.63M | $70.09M | $90.64M | $122.22M | $121.55M | $47.89M | $82.34M | $96.96M | $85.7M | $15M | $57.33M | $99.15M | $56.02M | -$17.55M | $36.6M | $76.82M | $65.37M | $11.62M | $45.1M | $92.23M | $79.63M | $5.72M | $34.62M | $85.95M | $76.06M | $23.26M | $64.8M | $85.8M | $62.7M | $26.4M | $59.4M | $89.9M | $70M | $36.5M | $51.1M | $73.3M | $62.8M | $21.9M | $47.8M | $62.1M | $58.6M | $20.1M | $43.4M | $59.1M | $47.7M | $16M | $31.9M | $37.6M | $33.7M | -$5.2M | $20.5M | $36.6M | $31.6M | -$500K | $20.4M | $35.8M | $30.2M | $7.6M | -$1.3M | $30.2M | $25.9M | -$2.2M | $19.8M | $42.1M | $39.7M | $18.7M | $19.6M | $50.5M | $43.6M | $15.7M | $25.1M | $49.4M | $46M | $15.6M | $27.5M | $38.7M | $38.7M | $11.4M | $18.9M | $35.7M | $31.7M | $6.9M | $12M | $28.7M | $25.6M | $5M | $17.4M | $28.7M | $25.6M | $6.7M |
Shares Outstanding (Basic) | 129.8M | 130.7M | 131.4M | 132.1M | 132.2M | 132.4M | 132.2M | 132.2M | 132.4M | 132.4M | 132.7M | 133M | 133.2M | 133.2M | 133M | 133M | 133M | 133M | 132.8M | 132.81M | 132.78M | 132.75M | 132.62M | 132.57M | 132.55M | 132.57M | 132.47M | 132.41M | 132.27M | 132.04M | 132.06M | 132.39M | 132.44M | 132.69M | 132.52M | 132.48M | 132.41M | 132.64M | 132.57M | 133.02M | 133.42M | 133.82M | 133.59M | 133.47M | 133.1M | 132.66M | 132.07M | 131.8M | 131.15M | 130.81M | 130.38M | 130.27M | 130.25M | 130.19M | 129.95M | 129.75M | 129.68M | 129.59M | - | 129.49M | 129.45M | 129.08M | - | 128.6M | 128.17M | 126.69M | - | 125.36M | 113.48M | 110.6M | - | 110.11M | 109.92M | 108.64M | - | 95.76M | 95.58M | 95.17M | - | 95.71M | 99.43M | 100.55M | - | 102.32M | 102.26M | 102.94M | - | 102.5M | 102.39M | 102.19M | - | 101.86M | 101.8M | 101.78M | - | 101.75M | 101.71M | 101.61M | - | 101.5M | 101.41M | 101.32M | - | 101.2M | 100.93M | 100.73M | - | 100.94M | 101.13M | 101.54M | - | 101.01M | 101.45M | 101.39M | - | 101.81M | 101.29M | 104.29M | - | 103.5M | 104.64M | 105.79M | - | 107.45M | 108.41M | 106.67M | - | 110.59M | 108.71M | 104M | - | 110.91M | 112.86M | 111.7M | - | 115.48M | 111.85M | 108.57M | - | 116.15M | 112.61M | 110M | - | 116.94M | 116.76M | 116.88M | - | 120.24M | 121.11M | 120.77M | - | 120.7M | 120.7M | 120.7M | - | 126.7M | 126.7M | 126.7M | - | 131.84M | 134.74M | 135.51M | - | 138.99M | 138.97M | 138.96M | - | 138.82M | 138.57M | 138.57M |
Shares Outstanding (Diluted) | 130.3M | 131.2M | 132.1M | 132.9M | 132.9M | 133M | 133M | 133M | 133.1M | 133.1M | 133.5M | 133.7M | 133.8M | 133.7M | 133.7M | 133.6M | 133.5M | 133.6M | 133.6M | 133.54M | 133.51M | 133.42M | 133.37M | 133.27M | 133.12M | 133.26M | 133.47M | 133.38M | 133.35M | 133.05M | 133.37M | 133.89M | 134.05M | 134.36M | 134.82M | 134.77M | 134.74M | 134.97M | 135.36M | 135.82M | 135.4M | 135.45M | 135.71M | 135.56M | 135.23M | 132.66M | 133.62M | 133.37M | 132.88M | 132.31M | 131.65M | 131.32M | 131.33M | 130.19M | 131.01M | 130.22M | 129.68M | 129.59M | - | 129.77M | 129.45M | 129.08M | - | 128.6M | 128.17M | 126.69M | - | 125.86M | 113.83M | 110.6M | - | 111.27M | 111.12M | 109.9M | - | 97.89M | 98.16M | 97.78M | - | 97.68M | 101.64M | 102.35M | - | 104.4M | 104.03M | 104.61M | - | 103.66M | 103.45M | 103.43M | - | 102.81M | 102.57M | 102.37M | - | 102.48M | 102.75M | 102.64M | - | 102.61M | 102.65M | 102.25M | - | 102.08M | 102M | 101.9M | - | 102.14M | 102.79M | 101.54M | - | 102.16M | 102.94M | 101.39M | - | 103.24M | 102.95M | 104.29M | - | 105.25M | 106.55M | 105.79M | - | 107.45M | 108.41M | 106.67M | - | 110.59M | 108.71M | 104M | - | 110.91M | 112.86M | 111.7M | - | 115.48M | 111.85M | 108.57M | - | 116.15M | 112.61M | 110M | - | 116.94M | 116.76M | 116.88M | - | 120.24M | 121.11M | 120.77M | - | 120.7M | 120.7M | 120.7M | - | 126.7M | 126.7M | 126.7M | - | 131.84M | 134.74M | 135.51M | - | 138.99M | 138.97M | 138.96M | - | 138.82M | 138.57M | 138.57M |
EPS (Basic) | $2.49 | $1.27 | $1.92 | $2.84 | $2.43 | $0.97 | $2.22 | $1.57 | $2.33 | $0.78 | $1.71 | $2.08 | $2.32 | $0.91 | $0.90 | $1.33 | $1.41 | $0.69 | $1.04 | $1.32 | $1.47 | $1.21 | $0.86 | $1.51 | $1.58 | $0.45 | $1.07 | $1.63 | $1.49 | $0.48 | $0.94 | $1.35 | $1.21 | $0.40 | $2.47 | $0.82 | $0.91 | $0.34 | $0.85 | $1.07 | $0.93 | $0.14 | $0.67 | $0.93 | $0.36 | -$0.30 | $0.29 | $0.51 | $0.35 | $0.41 | $0.07 | $0.32 | $0.22 | -$0.42 | $0.03 | $0.11 | -$0.14 | -$0.40 | - | $0.15 | -$0.06 | -$0.42 | - | $0.10 | -$0.19 | -$0.31 | - | $0.43 | $0.20 | -$0.30 | - | $0.54 | $1.28 | $0.13 | - | $1.41 | $1.49 | $0.93 | - | $1.42 | $1.51 | $0.70 | - | $1.19 | $1.19 | $0.53 | - | $0.97 | $0.86 | $0.15 | - | $0.97 | $0.55 | -$0.17 | - | $0.75 | $0.64 | $0.11 | - | $0.91 | $0.79 | $0.06 | - | $0.85 | $0.75 | $0.23 | - | $0.85 | $0.62 | $0.26 | - | $0.89 | $0.69 | $0.36 | - | $0.72 | $0.62 | $0.21 | - | $0.60 | $0.56 | $0.19 | - | $0.55 | $0.44 | $0.15 | - | $0.34 | $0.31 | -$0.05 | - | $0.33 | $0.28 | -$0.0045 | - | $0.31 | $0.27 | $0.07 | - | $0.26 | $0.23 | -$0.02 | - | $0.36 | $0.34 | $0.16 | - | $0.42 | $0.36 | $0.13 | - | $0.40 | $0.37 | $0.13 | - | $0.30 | $0.31 | $0.09 | - | $0.27 | $0.24 | $0.05 | - | $0.21 | $0.18 | $0.04 | - | $0.21 | $0.18 | $0.05 |
EPS (Diluted) | $2.48 | $1.26 | $1.91 | $2.82 | $2.42 | $0.97 | $2.21 | $1.56 | $2.31 | $0.77 | $1.70 | $2.07 | $2.31 | $0.90 | $0.89 | $1.33 | $1.40 | $0.69 | $1.03 | $1.32 | $1.46 | $1.20 | $0.86 | $1.50 | $1.58 | $0.45 | $1.06 | $1.62 | $1.48 | $0.48 | $0.93 | $1.34 | $1.19 | $0.39 | $2.43 | $0.81 | $0.89 | $0.33 | $0.83 | $1.05 | $0.91 | $0.14 | $0.65 | $0.91 | $0.36 | -$0.30 | $0.28 | $0.50 | $0.35 | $0.41 | $0.07 | $0.31 | $0.22 | -$0.42 | $0.03 | $0.11 | -$0.14 | -$0.40 | - | $0.15 | -$0.06 | -$0.42 | - | $0.10 | -$0.19 | -$0.31 | - | $0.43 | $0.20 | -$0.30 | - | $0.53 | $1.27 | $0.13 | - | $1.38 | $1.45 | $0.91 | - | $1.39 | $1.48 | $0.68 | - | $1.17 | $1.17 | $0.52 | - | $0.96 | $0.85 | $0.14 | - | $0.96 | $0.55 | -$0.17 | - | $0.75 | $0.64 | $0.11 | - | $0.90 | $0.78 | $0.06 | - | $0.84 | $0.75 | $0.23 | - | $0.84 | $0.61 | $0.26 | - | $0.88 | $0.68 | $0.36 | - | $0.71 | $0.61 | $0.21 | - | $0.59 | $0.55 | $0.19 | - | $0.55 | $0.44 | $0.15 | - | $0.34 | $0.31 | -$0.05 | - | $0.33 | $0.28 | -$0.0045 | - | $0.31 | $0.27 | $0.07 | - | $0.26 | $0.23 | -$0.02 | - | $0.36 | $0.34 | $0.16 | - | $0.42 | $0.36 | $0.13 | - | $0.40 | $0.37 | $0.13 | - | $0.30 | $0.31 | $0.09 | - | $0.27 | $0.24 | $0.05 | - | $0.21 | $0.18 | $0.04 | - | $0.21 | $0.18 | $0.05 |
EBIT | $459.2M | $266.8M | $388.7M | $543.9M | $473.4M | $223.8M | $412.5M | $333.3M | $444.9M | $172.6M | $389.2M | $412.5M | $451M | $188.6M | $199.1M | $306.7M | $302.9M | $148.5M | $206.4M | $265.5M | $295.8M | $255.4M | $176.64M | $293.89M | $306.26M | $102.97M | $198.02M | $303.74M | $278.54M | $107.56M | $187.34M | $254.07M | $233.59M | $86.27M | $155.29M | $231.27M | $195.86M | $74.42M | $175.23M | $228.07M | $213.82M | $64.23M | $173.98M | $209.39M | $153.34M | $11.74M | $99.93M | $139.74M | $105.04M | $197.49M | $57.34M | $102.08M | $87.15M | -$47.69M | $73.43M | $57.67M | $18.95M | -$43.18M | $42.75M | $48.76M | $26.78M | -$84.62M | $24.74M | $49.96M | -$152K | -$85.14M | $2.49M | $75.21M | $69.27M | -$1.61M | $68.24M | $125.43M | $242.91M | $64.78M | $145.74M | $214.3M | $217.23M | $137.15M | $171.64M | $206.72M | $218.12M | $99.25M | $144.58M | $164.91M | $154.69M | $37.77M | $63.66M | $146.03M | $113.26M | $39.69M | $115.98M | $136.46M | $101.18M | $14.28M | $54.69M | $110.99M | $102.97M | $29.58M | $79.5M | $144.15M | $128.34M | $18.44M | $71.85M | $119.74M | $110.64M | $39.6M | $92.3M | $124.6M | $101.2M | $40M | $77.8M | $126.3M | $98.4M | $40.4M | $69.4M | $95.1M | $87.8M | $31.5M | $64.1M | $94.5M | $85.4M | $30.4M | $69.7M | $93.3M | $73.4M | $20.2M | $44.7M | $56.6M | $48.7M | -$8.1M | $30.8M | $55.4M | $46M | $1.2M | $33.9M | $54.2M | $46M | $9.1M | -$5.1M | $46.8M | $41.5M | $1.9M | $27.9M | $65.2M | $63M | $27.8M | $31.7M | $78.8M | $66.7M | $23.8M | -$577.3M | $298.6M | $284.5M | $202.7M | -$486.5M | $270.1M | $237.9M | $168.9M | -$565.1M | $263.7M | $256.6M | $200.6M | -$616.3M | $274.1M | $264.6M | $203.5M | -$596.9M | $266.9M | $259.2M | $202.4M |
EBITDA | $648M | $437.4M | $510M | $734.7M | $657.6M | $402.8M | $513.9M | $580.4M | $597.9M | $322.9M | $474.3M | $597.6M | $589.2M | $335.3M | $369.4M | $501.7M | $443.9M | $287M | $348.62M | $380.1M | $398.7M | $238.6M | $275.85M | $393.28M | $405.99M | $197.45M | $280.92M | $399.75M | $368.59M | $189.45M | $270.55M | $341.36M | $317.12M | $163.54M | $208.67M | $309.42M | $269.86M | $145.62M | $222.93M | $297.4M | $275.27M | $142.72M | $230.5M | $278.7M | $227.94M | $74.9M | $153.83M | $210.64M | $172.21M | $30.51M | $120.51M | $171.05M | $140.7M | $25.31M | $99.36M | $142.83M | $94.47M | $36.87M | $101.45M | $85.55M | $122.23M | -$18.86M | $114.3M | $145.54M | $97M | -$40.69M | $98.21M | $164.2M | $165.97M | $98.78M | $664.83M | $227.97M | $336.39M | $163.29M | $228.66M | $278.95M | $277.94M | $152.39M | $202.38M | $258.67M | $237.15M | $140.71M | $182.37M | $209.99M | $210.17M | $88.87M | $94M | $208.16M | $169.92M | $101.18M | $199.86M | $204.7M | $167.13M | $80.86M | $119.87M | $174.32M | $166.49M | $92.09M | $151.08M | $215.56M | $193.06M | $86.94M | $157.86M | $165.79M | $156.52M | $88.06M | $138.3M | $163.9M | $145.8M | $77.6M | $102.3M | $159M | $129.1M | $55.7M | $96.8M | $118M | $108.9M | $56.9M | $89.6M | $119.7M | $104.6M | $53.4M | $97.9M | $118.9M | $97.2M | $40.1M | $64.6M | $82.4M | $72M | $16M | $58.5M | $80.4M | $70.5M | $25.8M | $64.5M | $80.1M | $70.4M | $34.7M | $19.6M | $74.6M | $69.5M | $31.6M | $52.5M | $90.5M | $89.9M | $50.5M | $51.3M | $103.3M | $89.3M | $44.8M | -$577.3M | $298.6M | $284.5M | $202.7M | -$486.5M | $270.1M | $237.9M | $168.9M | -$565.1M | $263.7M | $256.6M | $200.6M | -$616.3M | $274.1M | $264.6M | $203.5M | -$596.9M | $266.9M | $259.2M | $202.4M |