Western Digital Corp.(WDC:US)
Market Cap$119.7B
Key Metrics
Price$332
Revenue (TTM)$9.172B
Holders Revenue (TTM)$2.05B
Gross Profit (TTM)$4.283B
Earnings (TTM)$6.169B
EBITDA (TTM)$7.122B
Op. Margin (TTM)32.63%
Dividend Yield0.11%
Holders Yield1.71%
Cash on hand$1.579B
Total Assets$13.861B
Net Assets$8.864B
Total Debt$1.052B
Key Metrics
Price$332
Revenue (TTM)$9.172B
Holders Revenue (TTM)$2.05B
Gross Profit (TTM)$4.283B
Earnings (TTM)$6.169B
EBITDA (TTM)$7.122B
Op. Margin (TTM)32.63%
Dividend Yield0.11%
Holders Yield1.71%
Cash on hand$1.579B
Total Assets$13.861B
Net Assets$8.864B
Total Debt$1.052B
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 | - | $3.337B | $3.017B | $2.818B | $2.605B | $2.294B | $4.285B | $4.095B | $3.764B | $3.457B | $3.032B | $2.75B | $2.672B | $2.803B | $3.107B | $3.736B | $4.528B | $4.381B | $4.833B | $5.051B | $4.92B | $4.137B | $3.943B | $3.922B | $4.287B | $4.175B | $4.234B | $4.04B | $3.634B | $3.674B | $4.233B | $5.028B | $5.117B | $5.013B | $5.336B | $5.181B | $4.842B | $4.649B | $4.888B | $4.714B | $3.495B | $2.822B | $3.317B | $3.36B | $3.191B | $3.55B | $3.888B | $3.943B | $3.651B | $3.703B | $3.972B | $3.804B | $3.728B | $3.764B | $3.824B | $4.035B | $4.754B | $3.035B | $1.995B | $2.694B | $2.403B | $2.252B | $2.475B | $2.396B | $2.382B | $2.641B | $2.619B | $2.208B | $1.929B | $1.592B | $1.823B | $2.109B | $1.993B | $2.111B | $2.204B | $1.766B | $1.367B | $1.41B | $1.428B | $1.264B | $1.086B | $1.129B | $1.117B | $1.01B | $940.4M | $919.9M | $954.9M | $823.6M | $748.8M | $748.9M | $834.8M | $714.2M | $680.26M | $705.84M | $749.49M | $582.91M | $540.67M | $594.87M | $574.67M | $440.94M | $449.08M | $511.72M | $530.72M | $424.37M | $473.86M | $516.59M | $560.2M | $407M | $709.3M | $668.5M | $738.6M | $650.9M | $650.5M | $831.3M | $969.6M | $1.09B | $1.08B | $1.096B | $1.119B | $883.1M | $820.7M | $728.4M | $758M | $558.1M | $585.1M | $529.3M | $551.9M | $464.6M | $462.3M | $420.9M | $371.1M | $285.5M | $285.2M | $325.4M | $343.5M | $271.1M | $293.5M | $229.3M | $216.3M | $199.1M | $253.3M | $247.1M | $230M | $255.8M | $293.9M | $286.8M | $264.9M | $224.9M | $243.5M | $243.2M | $258.4M | $247M | $276.8M | $190.7M | $160.7M | $140.1M | $140.4M | $122M | $109.8M | $83.7M | $79.6M | $71M | $64M | $62.9M | $59.9M | $40.7M | $38.5M | $38.3M | $41.7M | $27.6M |
Cost of Revenue | - | $1.661B | $1.637B | $1.591B | $1.538B | $1.382B | $2.769B | $2.544B | $2.411B | $2.456B | $2.54B | $2.651B | $2.58B | $2.517B | $2.579B | $2.755B | $3.083B | $3.2B | $3.25B | $3.386B | $3.354B | $3.046B | $2.983B | $3.018B | $3.204B | $3.17B | $3.299B | $3.282B | $3.169B | $3.095B | $3.189B | $3.364B | $3.265B | $3.086B | $3.323B | $3.268B | $3.161B | $3.126B | $3.355B | $3.379B | $2.674B | $2.069B | $2.411B | $2.405B | $2.261B | $2.518B | $2.778B | $2.794B | $2.58B | $2.627B | $2.816B | $2.705B | $2.678B | $2.703B | $2.765B | $2.842B | $3.282B | $2.058B | $1.347B | $2.153B | $1.934B | $1.842B | $2B | $1.959B | $1.847B | $1.976B | $1.932B | $1.694B | $1.559B | $1.339B | $1.533B | $1.685B | $1.568B | $1.634B | $1.691B | $1.443B | $1.162B | $1.188B | $1.173B | $1.046B | $881.2M | $911M | $889M | $832M | $780.9M | $752.9M | $804.7M | $710.5M | $647.9M | $626.3M | $693M | $618M | $587.11M | $583.82M | $605.41M | $499.27M | $466.65M | $513.85M | $504.11M | $384.94M | $435.55M | $448.43M | $454.18M | $398.43M | $418.77M | $487.25M | $517.4M | $447.6M | $659.2M | $594.1M | $685.8M | $700M | $659.5M | $768.6M | $999.7M | $907.1M | $873.7M | $893.3M | $942M | $755.2M | $703.7M | $621.8M | $641M | $465M | $474.4M | $430.3M | $433.1M | $357.4M | $348.8M | $314.5M | $285.1M | $224.8M | $249.8M | $260M | $271.9M | $207.5M | $218.8M | $190.4M | $180.1M | $173.4M | $203.1M | $191.7M | $189.8M | $185.5M | $211.2M | $203.3M | $186.2M | $160M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | - | $1.676B | $1.38B | $1.227B | $1.067B | $912M | $1.516B | $1.551B | $1.353B | $1.001B | $492M | $99M | $92M | $286M | $528M | $981M | $1.445B | $1.181B | $1.583B | $1.665B | $1.566B | $1.091B | $960M | $904M | $1.083B | $1.005B | $935M | $758M | $465M | $579M | $1.044B | $1.664B | $1.852B | $1.927B | $2.013B | $1.913B | $1.681B | $1.523B | $1.533B | $1.335B | $821M | $753M | $906M | $955M | $930M | $1.032B | $1.11B | $1.149B | $1.071B | $1.076B | $1.156B | $1.099B | $1.05B | $1.061B | $1.059B | $1.193B | $1.472B | $977M | $648M | $541M | $469M | $410M | $475M | $437M | $535M | $665M | $687M | $514M | $370M | $253M | $290M | $424M | $425M | $477M | $513M | $323M | $205M | $222M | $255M | $218M | $204.3M | $218M | $228M | $178M | $159.5M | $167M | $150.2M | $113.1M | $100.9M | $122.6M | $141.8M | $96.2M | $93.16M | $122.02M | $144.08M | $83.64M | $74.02M | $81.02M | $70.56M | $56.01M | $13.53M | $63.3M | $76.54M | $25.94M | $55.09M | $29.33M | $42.8M | -$40.6M | $50.1M | $74.4M | $52.8M | -$49.1M | -$9M | $62.7M | -$30.1M | $183.1M | $206.2M | $202.9M | $176.6M | $127.9M | $117M | $106.6M | $117M | $93.1M | $110.7M | $99M | $118.8M | $107.2M | $113.5M | $106.4M | $86M | $60.7M | $35.4M | $65.4M | $71.6M | $63.6M | $74.7M | $38.9M | $36.2M | $25.7M | $50.2M | $55.4M | $40.2M | $70.3M | $82.7M | $83.5M | $78.7M | $64.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - | $441M | $417M | $432M | $386M | $353M | $740M | $761M | $758M | $697M | $642M | $638M | $689M | $718M | $773M | $799M | $864M | $853M | $854M | $869M | $895M | $842M | $800M | $811M | $815M | $844M | $876M | $879M | $822M | $897M | $848M | $932M | $929M | $978M | $1.01B | $956M | $949M | $959M | $943M | $1.035B | $926M | $525M | $628M | $577M | $571M | $601M | $590M | $657M | $611M | $619M | $642M | $533M | $582M | $581M | $540M | $575M | $584M | $435M | $486M | $282M | $297M | $252M | $235M | $226M | $243M | $224M | $214M | $195M | $184M | $174M | $161M | $190M | $184M | $179M | $181M | $139M | $126M | $107M | $133M | $119M | $111.4M | $118M | $124M | $110M | $121.1M | $96.3M | $93.6M | $81.9M | $71.1M | $73.7M | $70.5M | $91.3M | $64.77M | $64.93M | $68.04M | $58.36M | $46.81M | $62.97M | $57.71M | $56.21M | $30.89M | $62.31M | $73.14M | $61.52M | $56.66M | $67.74M | $83.2M | $93.9M | $96.6M | $108.9M | $98.2M | $109.2M | $120.7M | $94.5M | $91.7M | $89M | $89.3M | $90.8M | $91.6M | $77.2M | $73.4M | $74.3M | $82.2M | $74.6M | $71.8M | $67.7M | $61.7M | $59.9M | $61.4M | $59.5M | $56.5M | $48.5M | $56.4M | $47M | $46.8M | $41.8M | $53.7M | $39M | $41.2M | $43.7M | -$24.3M | $48.8M | $55.8M | $53M | $56.6M | $58M | $55.3M | $52.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | $294M | $289M | $294M | $262M | $245M | $502M | $519M | $538M | $494M | $444M | $431M | $458M | $476M | $523M | $552M | $598M | $572M | $575M | $578M | $598M | $555M | $535M | $555M | $546M | $563M | $578M | $574M | $523M | $544M | $539M | $576M | $577M | $602M | $629M | $592M | $604M | $613M | $585M | $639M | $494M | $359M | $389M | $385M | $381M | $402M | $426M | $437M | $413M | $418M | $416M | $401M | $402M | $396M | $378M | $396M | $406M | $265M | $191M | $193M | $188M | $179M | $169M | $167M | $155M | $160M | $154M | $142M | $132M | $125M | $119M | $133M | $128M | $123M | $122M | $91M | $79M | $75M | $77M | $75M | $72.3M | $79M | $76M | $70M | $64.1M | $60.7M | $59.7M | $54M | $46.8M | $46.5M | $44M | $63.7M | $33.65M | $34.73M | $34.41M | $31.91M | $24.09M | $33.21M | $29.21M | $28.85M | $14.63M | $32.09M | $37.37M | $32M | $35.2M | $33.77M | $44.1M | $50.1M | $52M | $62.7M | $50.4M | $51.9M | $70M | $46.9M | $44.5M | $42.3M | $40.3M | $39.7M | $36M | $34.3M | $34.3M | $36.7M | $38.7M | $40.7M | $37.7M | $33.5M | $30.9M | $28.7M | $28.8M | $27.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | $147M | $128M | $138M | $124M | $108M | $238M | $242M | $220M | $203M | $198M | $207M | $231M | $242M | $250M | $247M | $266M | $281M | $279M | $291M | $297M | $287M | $265M | $256M | $269M | $281M | $298M | $305M | $299M | $353M | $309M | $356M | $352M | $376M | $381M | $364M | $345M | $346M | $358M | $396M | $432M | $166M | $239M | $192M | $190M | $199M | $164M | $220M | $198M | $201M | $226M | $132M | $180M | $185M | $162M | $179M | $178M | $155M | $96M | $89M | $109M | $73M | $66M | $59M | $88M | $64M | $60M | $53M | $52M | $49M | $42M | $57M | $56M | $56M | $59M | $48M | $47M | $32M | $56M | $44M | $39.1M | $39M | $48M | $40M | $57M | $35.6M | $33.9M | $27.9M | $24.3M | $27.2M | $26.5M | $27.6M | $31.12M | $30.21M | $33.63M | $26.44M | $22.73M | $29.76M | $28.49M | $27.37M | $16.26M | $30.23M | $35.77M | $29.52M | $21.46M | $33.97M | $39.1M | $43.8M | $44.6M | $46.2M | $47.8M | $57.3M | $50.7M | $47.6M | $47.2M | $46.7M | $49M | $51.1M | $55.6M | $42.9M | $39.1M | $37.6M | $43.5M | $33.9M | $34.1M | $34.2M | $30.8M | $31.2M | $32.6M | $32M | $56.5M | $48.5M | $56.4M | $47M | $46.8M | $41.8M | $53.7M | $39M | $41.2M | $43.7M | -$24.3M | $48.8M | $55.8M | $53M | $56.6M | $58M | $55.3M | $52.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $15M | $199M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | - | $1.235B | $963M | $795M | $681M | $559M | $776M | $790M | $595M | $304M | -$150M | -$539M | -$597M | -$432M | -$245M | $182M | $581M | $328M | $729M | $796M | $671M | $249M | $160M | $93M | $268M | $161M | $59M | -$121M | -$357M | -$318M | $196M | $732M | $923M | $949M | $1.003B | $957M | $732M | $564M | $590M | $300M | -$105M | $228M | $278M | $378M | $359M | $431M | $520M | $492M | $460M | $457M | $514M | $566M | $468M | $480M | $519M | $618M | $1.102B | $557M | $361M | $259M | $172M | $158M | $240M | $211M | $292M | $441M | $473M | $319M | $186M | $79M | $129M | $234M | $241M | $298M | $332M | $184M | $79M | $115M | $122M | $99M | $92.9M | $100M | $104M | $68M | $38.4M | $70.7M | $56.6M | $31.2M | $181.6M | $48.9M | $71.3M | $4.9M | $28.38M | $57.09M | $76.04M | $25.29M | $27.2M | $18.05M | $12.85M | -$206K | $22.33M | $985K | -$9.63M | -$35.59M | -$15.08M | -$56.16M | -$62.9M | -$159.2M | -$75.8M | -$69M | -$79M | -$191.9M | -$162.5M | -$58.2M | -$147.2M | $72.1M | $99.8M | $94M | $71.7M | $35.7M | $31.1M | $19.1M | $21.2M | $6.2M | $27.2M | $20.7M | $47.3M | $37.9M | $43.6M | $34.3M | $16.3M | -$2M | -$35.5M | $5.3M | $11.8M | $8.5M | $8.7M | -$13.1M | -$30.5M | -$32.2M | $58.7M | -$6.1M | -$27.1M | $4.4M | $14.3M | $13.6M | $11.2M | $900K | -$689.8M | $243.2M | $258.4M | $247M | -$434.6M | $190.7M | $160.7M | $140.1M | -$263.8M | $122M | $109.8M | $83.7M | -$167.4M | $71M | $64M | $62.9M | -$115.8M | $40.7M | $38.5M | $38.3M | -$58.6M | $27.6M |
| - | $2.124B | $999M | $542M | -$334M | -$485M | -$35M | -$162M | -$493M | -$126M | -$109M | -$143M | -$133M | -$96M | -$136M | -$98M | -$70M | -$66M | -$83M | -$92M | -$75M | $0 | -$75M | -$96M | -$83M | -$115M | -$99M | -$116M | -$117M | -$159M | -$115M | -$149M | -$194M | -$1.077B | -$229M | -$247M | -$317M | -$260M | -$269M | -$571M | -$380M | -$148M | -$34M | -$64M | -$112M | -$19M | -$62M | -$32M | -$113M | -$51M | -$47M | -$34M | -$698M | -$74M | -$51M | -$40M | -$6M | -$19M | -$201M | -$1M | -$1M | $1M | -$1M | $0 | $0 | -$1M | -$2M | -$2M | $21M | -$21M | -$122M | - | $0 | - | - | -$49M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$780K | - | - | -$492K | - | - | -$52M | - | - | -$738K | -$5.13M | -$14.51M | -$25.5M | -$32.3M | -$34.3M | -$36.8M | $4.8M | $5.3M | $11.9M | -$500K | $2M | $2.6M | $3.5M | $3.1M | $3.7M | $2.9M | $3M | $3.3M | $20.4M | $3.6M | $3.9M | $2.4M | $2.7M | $2.9M | - | - | - | - | - | - | - | - | $1.7M | - | $15.8M | - | - | - | -$66M | - | $0 | $200K | $1.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | $12M | $12M | $17M | $20M | $10M | $11M | $9M | $9M | $10M | $12M | $8M | $9M | $10M | $3M | $2M | $2M | $1M | $1M | $2M | $1M | $2M | $2M | $2M | $2M | $6M | $8M | $12M | $14M | $13M | $15M | $15M | $14M | $16M | $14M | $16M | $9M | $7M | $5M | $5M | $9M | $6M | $5M | $5M | $4M | $3M | $4M | $4M | $7M | $4M | $3M | $3M | $3M | $3M | $3M | $2M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | - | $38M | $54M | $59M | $74M | $91M | $95M | $99M | $103M | $108M | $108M | $98M | $89M | $80M | $73M | $70M | $75M | $75M | $76M | $78M | $80M | $81M | $81M | $84M | $87M | $99M | $105M | $122M | $117M | $118M | $118M | $116M | $114M | $160M | $197M | $205M | $201M | $205M | $205M | $236M | $226M | $14M | $13M | $13M | $12M | $12M | $12M | $13M | $12M | $17M | $14M | $13M | $12M | $14M | $13M | $16M | $9M | $7M | $5M | $4M | $4M | $1M | $3M | $2M | $1M | $2M | $3M | $3M | $3M | $4M | $11M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | - | $2.15B | $1.041B | $584M | -$280M | -$404M | $49M | -$72M | -$399M | -$28M | -$13M | -$53M | -$53M | -$26M | -$66M | -$30M | $3M | $8M | -$8M | -$16M | $4M | $79M | $4M | -$14M | $2M | -$22M | -$2M | -$6M | -$14M | -$54M | -$12M | -$48M | -$94M | -$933M | -$46M | -$58M | -$125M | -$62M | -$69M | -$340M | -$163M | -$140M | -$26M | -$56M | -$104M | -$10M | -$54M | -$23M | -$108M | -$38M | -$36M | -$24M | -$689M | -$63M | -$41M | -$26M | - | -$15M | -$199M | - | - | - | - | - | - | - | - | - | $23M | -$18M | -$113M | - | $0 | - | - | -$49M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$780K | - | - | -$492K | - | - | -$52M | - | - | -$738K | -$5.13M | -$14.51M | -$25.5M | -$32.3M | -$34.3M | -$36.8M | $4.8M | $5.3M | $11.9M | -$500K | $2M | $2.6M | $3.5M | $3.1M | $3.7M | $2.9M | $3M | $3.3M | $20.4M | $3.6M | $3.9M | $2.4M | $2.7M | $2.9M | - | - | - | - | - | - | - | - | $1.7M | - | $15.8M | - | - | - | -$66M | - | $0 | $200K | $1.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | - | $3.359B | $1.962B | $1.337B | $347M | $74M | $741M | $628M | $102M | $178M | -$259M | -$682M | -$730M | -$528M | -$381M | $84M | $511M | $262M | $646M | $704M | $596M | $249M | $85M | -$3M | $185M | $46M | -$40M | -$237M | -$474M | -$477M | $81M | $583M | $729M | -$128M | $774M | $710M | $415M | $304M | $321M | -$271M | -$485M | $80M | $244M | $314M | $247M | $412M | $458M | $460M | $347M | $406M | $467M | $532M | -$230M | $406M | $468M | $578M | $802M | $538M | $160M | $258M | $171M | $159M | $239M | $211M | $292M | $440M | $471M | $317M | $207M | $58M | $7M | $230M | $237M | $290M | $316M | $138M | $87M | $122M | $128M | $106M | $98.6M | $105M | $107M | $70M | $41.1M | $72.6M | $57.4M | $31.2M | $29.8M | $49M | $71.3M | $5.2M | $32.35M | $56.77M | $75.26M | $24.02M | $25.85M | $17.56M | $15.45M | -$557K | - | - | - | - | - | - | - | - | - | - | - | - | -$162.7M | -$58.7M | - | $74.6M | $103.4M | $97.2M | $75.5M | $38.8M | $34.1M | $22.3M | $41.6M | $9.8M | $31M | $23.1M | $50.1M | $40.8M | $43.9M | $33.4M | $13.8M | - | - | - | $7.7M | $4.7M | $4.4M | -$17.9M | -$20.1M | -$37.8M | -$28.1M | - | -$95.9M | $2.3M | $12.9M | $11.6M | $9.9M | -$2.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | - | $154M | $120M | $155M | $95M | -$698M | $147M | $135M | $63M | $43M | $28M | $3M | -$15M | $43M | $70M | $57M | $210M | $237M | $82M | $94M | -$26M | $52M | $23M | $57M | $37M | $29M | $99M | $39M | -$277M | $104M | $568M | $72M | -$27M | -$189M | $1.597B | $29M | $135M | $56M | $86M | $95M | -$119M | $6M | -$7M | $31M | $27M | $28M | $20M | $37M | $30M | $31M | $37M | $37M | $35M | $15M | $133M | $59M | $57M | $55M | $15M | $19M | $13M | $13M | $14M | $14M | $28M | $40M | $42M | $29M | $11M | $8M | -$7M | $19M | $24M | $10M | $11M | $69M | -$125M | $1M | - | $3M | -$20M | $3M | $3M | $2M | -$100K | $1.8M | $1.4M | $800K | $200K | $1.1M | $2.5M | $200K | $1.31M | $2.27M | $2.22M | $1.8M | $484K | -$1.62M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | -$13.7M | - | $11.9M | $15.5M | $14.6M | $11.3M | $5.9M | $1.4M | $2.9M | $5.2M | $1.5M | $4.6M | $3.4M | $7.5M | $6.1M | $6.6M | $5M | $1.3M | - | - | - | $800K | $500K | $400K | $700K | $300K | $100K | -$1.5M | - | $2.6M | $600K | $3.4M | $2.8M | $1.3M | $600K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | - | $3.205B | $1.842B | $1.182B | $285M | $524M | $594M | $493M | $39M | $135M | -$287M | -$685M | -$715M | -$571M | -$451M | $27M | $301M | $25M | $564M | $610M | $622M | $197M | $62M | -$60M | $148M | $17M | -$139M | -$276M | -$197M | -$581M | -$487M | $511M | $756M | $61M | -$823M | $681M | $280M | $248M | $235M | -$366M | -$366M | $74M | $251M | $283M | $220M | $384M | $438M | $423M | $317M | $375M | $430M | $495M | -$265M | $391M | $335M | $519M | $745M | $483M | $145M | $239M | $158M | $146M | $225M | $197M | $264M | $400M | $429M | $288M | $196M | $50M | $14M | $211M | $213M | $280M | $305M | $69M | $212M | $121M | $128M | $103M | $118.6M | $102M | $104M | $69M | $41.2M | $70.8M | $56M | $30.4M | $29.6M | $47.9M | $68.8M | $5M | $31.02M | $54.5M | $74.36M | $22.22M | $13.12M | $19.2M | $12.59M | $20.17M | -$65.3M | -$5.75M | $1.79M | -$35.88M | $4.17M | -$70.67M | -$15.2M | -$106.3M | -$101.5M | -$114.3M | -$82.3M | -$194.7M | -$162.7M | -$45M | -$145.2M | $62.7M | $87.9M | $82.6M | $64.2M | $32.9M | $32.7M | $19.4M | $36.4M | $8.3M | $26.4M | $19.7M | $42.6M | $34.7M | $37.3M | $28.4M | $12.5M | -$5.1M | -$37.8M | $1.6M | $6.9M | $4.2M | $4M | -$18.6M | -$20.4M | -$37.9M | -$26.6M | -$10.8M | -$98.5M | $1.7M | $9.5M | $8.8M | $8.6M | -$2.7M | $4.3M | $4.4M | $12.7M | $12.9M | $14.6M | $8.1M | $8.2M | $12M | $13.4M | $10.8M | $10.5M | $8.2M | $7.7M | $6.2M | $4.3M | $2.5M | -$12.7M | $2.9M | $2.6M | $2.6M | $2.5M | $1.3M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $350K | - | - | - | $356K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | $35M | - | $25M | -$21M | $13M | $9M | $8M | - | $7M | - | $0 | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | - | $3.17B | $1.842B | $1.157B | $306M | $511M | $585M | $485M | $39M | $128M | -$287M | -$685M | -$715M | -$571M | -$451M | $27M | $301M | $25M | $564M | $610M | $622M | $197M | $62M | -$60M | $148M | $17M | -$139M | -$276M | -$197M | -$581M | -$487M | $511M | $756M | $61M | -$823M | $681M | $280M | $248M | $235M | -$366M | -$366M | $74M | $251M | $283M | $220M | $384M | $438M | $423M | $317M | $375M | $430M | $495M | -$265M | $391M | $335M | $519M | $745M | $483M | $145M | $239M | $158M | $146M | $225M | $197M | $264M | $400M | $429M | $288M | $196M | $50M | $14M | $211M | $213M | $280M | $305M | $69M | $212M | $121M | $128M | $103M | $118.6M | $102M | $104M | $69M | $41.2M | $70.8M | $56M | $30.4M | $29.6M | $47.9M | $68.8M | $5M | $31.02M | $54.5M | $74.36M | $22.22M | $13.12M | $19.2M | $12.59M | $20.52M | -$65.3M | -$5.75M | $1.79M | -$35.53M | $4.17M | -$70.67M | -$15.2M | -$106.3M | -$101.5M | -$114.3M | -$82.3M | -$194.7M | -$162.7M | -$45M | -$145.2M | $62.7M | $87.9M | $82.6M | $64.2M | $32.9M | $32.7M | $19.4M | $36.4M | $8.3M | $26.4M | $19.7M | $42.6M | $34.7M | $37.3M | $28.4M | $12.5M | -$5.1M | -$37.8M | $1.6M | $6.9M | $4.2M | $4M | -$18.6M | -$20.4M | -$37.9M | -$26.6M | -$10.8M | -$98.5M | $1.7M | $9.5M | $8.8M | $8.6M | -$2.7M | $4.3M | $4.4M | $12.7M | $12.9M | $14.6M | $8.1M | $8.2M | $12M | $13.4M | $10.8M | $10.5M | $8.2M | $7.7M | $6.2M | $4.3M | $2.5M | -$12.7M | $2.9M | $2.6M | $2.6M | $2.5M | $1.3M |
Shares Outstanding (Basic) | 350M | 342M | 341M | 345M | 348M | 348M | 346M | 344M | 333M | 326M | 325M | 323M | 321M | 319M | 318M | 316M | 314M | 313M | 312M | 310M | 307M | 306M | 305M | 303M | 300M | 299M | 298M | 296M | 294M | 292M | 290M | 292M | 299M | 298M | 296M | 295M | 292M | 289M | 286M | 285M | 261M | 233M | 232M | 231M | 231M | 231M | 233M | 234M | 234M | 235M | 236M | 236M | 236M | 239M | 242M | 246M | - | 241M | 234M | 233M | - | 232M | 230M | 230M | - | 229M | 227M | 225M | - | 223M | 222M | 222M | - | 222M | 220M | 219M | - | 220M | 220M | 219M | - | 217M | 213M | 213M | - | 208.8M | 205.1M | 205.2M | - | 206.7M | 205.4M | 204.1M | - | 196.26M | 193.73M | 192.46M | - | 190.09M | 187.69M | 186.64M | - | 176.25M | 171.18M | 148.04M | - | 133.9M | 121.13M | 95.77M | - | 90M | 88.49M | 88.5M | - | 88.24M | 87.47M | 87.08M | - | 86.95M | 87.95M | 86.58M | - | 92.38M | 95.79M | 103.75M | - | 98.5M | 94.67M | 93.78M | - | 88.75M | 78.13M | 72.86M | - | 53.33M | 62.73M | 60M | - | 58.13M | 58.29M | 58.31M | - | 56.84M | 58.28M | 56.67M | - | 58.67M | 57.33M | 54M | - | 57.95M | 56.82M | 56.45M | - | 54.85M | 54.77M | 51.38M | - | 49.35M | 43.98M | 43.98M | - | 38.54M | 38.13M | 37.88M | - | 37.73M | 37.73M | 37.56M | - | 37.56M |
Shares Outstanding (Diluted) | 389M | 387M | 381M | 376M | 362M | 358M | 357M | 357M | 349M | 335M | 325M | 323M | 321M | 319M | 318M | 319M | 318M | 316M | 315M | 316M | 315M | 313M | 307M | 303M | 301M | 303M | 298M | 296M | 294M | 292M | 290M | 298M | 307M | 308M | 296M | 306M | 301M | 299M | 294M | 285M | 261M | 234M | 234M | 234M | 235M | 236M | 238M | 240M | 241M | 242M | 243M | 242M | 236M | 245M | 246M | 252M | - | 246M | 237M | 237M | - | 236M | 235M | 234M | - | 234M | 232M | 230M | - | 226M | 224M | 226M | - | 227M | 226M | 224M | - | 226M | 226M | 225M | - | 227M | 221M | 221M | - | 218.7M | 213.6M | 212.6M | - | 217.5M | 217.9M | 215.9M | - | 207.72M | 204.12M | 196.82M | - | 198.36M | 191.62M | 186.64M | - | 176.25M | 171.18M | 148.04M | - | 133.9M | 121.13M | 95.77M | - | 90M | 88.49M | 88.5M | - | 88.24M | 87.47M | 93.58M | - | 93.86M | 94.41M | 91.39M | - | 92.38M | 95.79M | 103.75M | - | 98.5M | 99.07M | 99.14M | - | 91.61M | 78.13M | 72.86M | - | 53.33M | 62.73M | 60M | - | 58.13M | 58.29M | 58.31M | - | 56.84M | 58.28M | 56.67M | - | 58.67M | 57.33M | 54M | - | 57.95M | 56.82M | 56.45M | - | 54.85M | 54.77M | 51.38M | - | 49.35M | 43.98M | 43.98M | - | 38.54M | 38.13M | 37.88M | - | 37.73M | 37.73M | 37.56M | - | 37.56M |
EPS (Basic) | $17.34 | $9.26 | $5.27 | $3.34 | $1.37 | $1.46 | $1.68 | $1.40 | $0.92 | $0.35 | -$0.87 | -$2.17 | -$2.27 | -$1.82 | -$1.40 | $0.09 | $0.96 | $0.08 | $1.81 | $1.97 | $2.03 | $0.64 | $0.20 | -$0.20 | $0.49 | $0.06 | -$0.47 | -$0.93 | -$0.67 | -$1.99 | -$1.68 | $1.75 | $2.53 | $0.20 | -$2.78 | $2.31 | $0.96 | $0.86 | $0.82 | -$1.28 | -$1.34 | $0.32 | $1.08 | $1.23 | $0.95 | $1.66 | $1.97 | $1.81 | $1.35 | $1.60 | $1.82 | $2.10 | -$1.12 | $1.64 | $1.38 | $2.11 | - | $2 | $0.62 | $1.03 | - | $0.63 | $0.98 | $0.86 | - | $1.75 | $1.89 | $1.28 | - | $0.22 | $0.06 | $0.95 | - | $1.26 | $1.39 | $0.31 | - | $0.55 | $0.58 | $0.47 | - | $0.47 | $0.49 | $0.32 | - | $0.34 | $0.27 | $0.15 | - | $0.23 | $0.33 | $0.02 | - | $0.28 | $0.38 | $0.12 | - | $0.10 | $0.07 | -$0.11 | - | -$0.03 | $0.01 | -$0.24 | - | -$0.53 | -$0.13 | -$1.11 | - | -$1.27 | -$0.93 | -$2.20 | - | -$0.51 | -$1.66 | $0.72 | - | $0.95 | $0.73 | $0.38 | - | $0.21 | $0.38 | $0.08 | - | $0.20 | $0.45 | $0.37 | - | $0.32 | $0.16 | -$0.07 | - | $0.03 | $0.11 | $0.07 | - | -$0.32 | -$0.35 | -$0.65 | - | -$0.19 | -$1.69 | $0.03 | - | $0.15 | $0.15 | -$0.05 | - | $0.08 | $0.22 | $0.23 | - | $0.15 | $0.15 | $0.21 | - | $0.23 | $0.23 | $0.21 | - | $0.16 | $0.11 | $0.06 | - | $0.08 | $0.07 | $0.08 | - | $0.04 |
EPS (Diluted) | $8.21 | $8.20 | $4.73 | $3.07 | $0.75 | $1.42 | $1.63 | $1.35 | $0.88 | $0.34 | -$0.87 | -$2.17 | -$2.27 | -$1.82 | -$1.40 | $0.08 | $0.95 | $0.08 | $1.79 | $1.93 | $1.97 | $0.63 | $0.20 | -$0.20 | $0.49 | $0.06 | -$0.47 | -$0.93 | -$0.67 | -$1.99 | -$1.68 | $1.71 | $2.46 | $0.20 | -$2.78 | $2.23 | $0.93 | $0.83 | $0.80 | -$1.28 | -$1.34 | $0.32 | $1.07 | $1.21 | $0.94 | $1.63 | $1.93 | $1.76 | $1.32 | $1.55 | $1.77 | $2.05 | -$1.12 | $1.60 | $1.36 | $2.06 | - | $1.96 | $0.61 | $1.01 | - | $0.62 | $0.96 | $0.84 | - | $1.71 | $1.85 | $1.25 | - | $0.22 | $0.06 | $0.93 | - | $1.23 | $1.35 | $0.31 | - | $0.53 | $0.57 | $0.46 | - | $0.45 | $0.47 | $0.31 | - | $0.32 | $0.26 | $0.14 | - | $0.22 | $0.32 | $0.02 | - | $0.26 | $0.36 | $0.11 | - | $0.10 | $0.07 | -$0.11 | - | -$0.03 | $0.01 | -$0.24 | - | -$0.53 | -$0.13 | -$1.11 | - | -$1.27 | -$0.93 | -$2.20 | - | -$0.51 | -$1.66 | $0.67 | - | $0.88 | $0.68 | $0.36 | - | $0.21 | $0.38 | $0.08 | - | $0.20 | $0.43 | $0.35 | - | $0.31 | $0.16 | -$0.07 | - | $0.03 | $0.11 | $0.07 | - | -$0.32 | -$0.35 | -$0.65 | - | -$0.19 | -$1.69 | $0.03 | - | $0.15 | $0.15 | -$0.05 | - | $0.08 | $0.22 | $0.23 | - | $0.15 | $0.15 | $0.21 | - | $0.23 | $0.23 | $0.21 | - | $0.16 | $0.11 | $0.06 | - | $0.08 | $0.07 | $0.08 | - | $0.04 |
EBIT | - | $3.397B | $2.016B | $1.396B | $421M | $165M | $836M | $727M | $205M | $286M | -$151M | -$584M | -$641M | -$448M | -$308M | $154M | $586M | $337M | $722M | $782M | $676M | $330M | $166M | $81M | $272M | $145M | $65M | -$115M | -$357M | -$359M | $199M | $699M | $843M | $32M | $971M | $915M | $616M | $509M | $526M | -$35M | -$259M | $94M | $257M | $327M | $259M | $424M | $470M | $473M | $359M | $423M | $481M | $545M | -$218M | $420M | $481M | $594M | $811M | $545M | $165M | $262M | $175M | $160M | $242M | $213M | $293M | $442M | $474M | $320M | $210M | $62M | $18M | $234M | $241M | $298M | $332M | $184M | $79M | $115M | $122M | $99M | $92.9M | $100M | $104M | $68M | $38.4M | $70.7M | $56.6M | $31.2M | $181.6M | $48.9M | $71.3M | $4.9M | $28.38M | $57.09M | $76.04M | $25.29M | $27.2M | $18.05M | $12.85M | -$206K | $22.33M | $985K | -$9.63M | -$35.59M | -$15.08M | -$56.16M | -$62.9M | -$159.2M | -$75.8M | -$69M | -$79M | -$191.9M | -$162.5M | -$58.2M | -$147.2M | $72.1M | $99.8M | $94M | $71.7M | $35.7M | $31.1M | $19.1M | $21.2M | $6.2M | $27.2M | $20.7M | $47.3M | $37.9M | $43.6M | $34.3M | $16.3M | -$2M | -$35.5M | $5.3M | $11.8M | $8.5M | $8.7M | -$13.1M | -$30.5M | -$32.2M | $58.7M | -$6.1M | -$27.1M | $4.4M | $14.3M | $13.6M | $11.2M | $900K | -$689.8M | $243.2M | $258.4M | $247M | -$434.6M | $190.7M | $160.7M | $140.1M | -$263.8M | $122M | $109.8M | $83.7M | -$167.4M | $71M | $64M | $62.9M | -$115.8M | $40.7M | $38.5M | $38.3M | -$58.6M | $27.6M |
EBITDA | - | $4.083B | $2.163B | $876M | $774M | $680M | $880M | $910M | $722M | $457M | $52M | -$380M | -$403M | -$195M | -$18M | $394M | $826M | $557M | $966M | $1.05B | $923M | $513M | $504M | $478M | $656M | $537M | $473M | $299M | $83M | $161M | $691M | $1.225B | $1.412B | $566M | $1.554B | $1.5B | $1.242B | $1.108B | $1.085B | $541M | $251M | $480M | $536M | $619M | $613M | $719M | $814M | $785M | $775M | $768M | $834M | $881M | $773M | $792M | $831M | $933M | $1.15B | $748M | $504M | $420M | $325M | $311M | $393M | $363M | $427M | $571M | $600M | $441M | $308M | $199M | $253M | $351M | $354M | $409M | $443M | $311M | $140M | $170M | $171M | $144M | $136.6M | $142M | $142M | $104M | $76M | $104.5M | $89.3M | $60M | $209.3M | $75.7M | $97.1M | $26.3M | $42.49M | $69.95M | $88.63M | $36.92M | $38.67M | $30.26M | $24.2M | $11.05M | $86.54M | $13.89M | $3.45M | -$21.14M | $3.56M | -$23.89M | -$14.9M | -$102.2M | -$12.2M | $2.3M | -$50.1M | -$163.6M | -$141.6M | -$31.3M | -$123.8M | $91.5M | $113.4M | $109M | $81.3M | $47.8M | $40.6M | $29M | $14.4M | $14.9M | $35M | $30.6M | $54.8M | $44.4M | $52.1M | $46.9M | $29.5M | $12.2M | -$21M | $18.4M | $24.8M | $21.8M | $19.3M | -$100K | -$20.8M | -$18M | $74.5M | $7.5M | $50.4M | $17.3M | $26.1M | $25.3M | $22.4M | $12.6M | -$689.8M | $243.2M | $258.4M | $247M | -$434.6M | $190.7M | $160.7M | $140.1M | -$263.8M | $122M | $109.8M | $83.7M | -$167.4M | $71M | $64M | $62.9M | -$115.8M | $40.7M | $38.5M | $38.3M | -$58.6M | $27.6M |