Wynn Resorts, Limited(WYNN:US)
Market Cap$7.985B
Key Metrics
Price$76.97
Revenue (TTM)$7.294B
Holders Revenue (TTM)$412.86M
Gross Profit (TTM)$2.984B
Earnings (TTM)$375.04M
EBITDA (TTM)$1.882B
Op. Margin (TTM)16.82%
Dividend Yield2.19%
Holders Yield5.17%
Cash on hand$1.188B
Total Assets$12.905B
Net Assets-$942.34M
Total Debt$12.16B
Key Metrics
Price$76.97
Revenue (TTM)$7.294B
Holders Revenue (TTM)$412.86M
Gross Profit (TTM)$2.984B
Earnings (TTM)$375.04M
EBITDA (TTM)$1.882B
Op. Margin (TTM)16.82%
Dividend Yield2.19%
Holders Yield5.17%
Cash on hand$1.188B
Total Assets$12.905B
Net Assets-$942.34M
Total Debt$12.16B
Financials
| Name | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.857B | $1.866B | $1.834B | $1.738B | $1.7B | $1.839B | $1.693B | $1.733B | $1.863B | $1.84B | $1.672B | $1.596B | $1.424B | $1.005B | $889.72M | $908.83M | $953.33M | $1.042B | $994.64M | $990.11M | $736.68M | $686M | $370.45M | $85.7M | $953.72M | $1.653B | $1.648B | $1.658B | $1.652B | $1.688B | $1.709B | $1.605B | $1.716B | $1.689B | $1.551B | $1.473B | $1.424B | $1.3B | $1.11B | $1.058B | $997.68M | $946.9M | $996.29M | $1.04B | $1.092B | $1.138B | $1.37B | $1.412B | $1.514B | $1.52B | $1.39B | $1.332B | $1.379B | $1.289B | $1.298B | $1.253B | $1.313B | $1.344B | $1.298B | $1.367B | $1.26B | $1.237B | $1.006B | $1.033B | $908.92M | $809.33M | $773.07M | $723.26M | $739.96M | $614.28M | $769.19M | $825.16M | $778.71M | $711.28M | $653.39M | $687.54M | $635.32M | $563.57M | $318.09M | $273.37M | $277.23M | $269.41M | $251.44M | $201.12M | $0 | $0 | $1K | $103K | $135K | $279K | $172K | $285K | $193K | $220K | $207K |
Cost of Revenue | $1.111B | $1.11B | $1.077B | $1.012B | $981.78M | $1.036B | $977.22M | $979.34M | $1.034B | $1.023B | $958.91M | $907.35M | $819.19M | $636.34M | $565.94M | $569.59M | $618.35M | $707.92M | $687.56M | $630.2M | $532.91M | $478.59M | $286.71M | $240.27M | $737.66M | $1.007B | $1.037B | $1.017B | $1.007B | $1.035B | $1.052B | $985.75M | $1.013B | $1.072B | $940.68M | $912.31M | $869.4M | $818.95M | $695.29M | $651.81M | $607.97M | $575.98M | $622.88M | $654.07M | $677.44M | $699.76M | $818.52M | $859.46M | $938.57M | $933.08M | $863.14M | $837.83M | $844.78M | $801.96M | $813.34M | $809.58M | $826.69M | $851.31M | $836.02M | $845.51M | $777.2M | $784.18M | $653.16M | $670.98M | $591.29M | $538.77M | $496.47M | $457.76M | $498.05M | $425.89M | $488.68M | $518.74M | $505M | $441.26M | $401.32M | $407.43M | $375.06M | $334.44M | $191.19M | $159.6M | $157.49M | $149.38M | $140.68M | $108.03M | $4K | $29.43M | $21.53M | $16.54M | $14.59M | $14.98M | $12.45M | $11.23M | $9M | $9.86M | $6.39M |
Gross Profit | $745.77M | $755.89M | $756.3M | $726.21M | $718.61M | $803.28M | $716.11M | $753.59M | $828.56M | $817.34M | $713.02M | $688.48M | $604.49M | $368.6M | $323.78M | $339.24M | $334.98M | $334.31M | $307.08M | $359.92M | $203.77M | $207.41M | $83.75M | -$154.57M | $216.06M | $646.34M | $611.14M | $641.6M | $644.96M | $652.83M | $656.6M | $619.67M | $702.29M | $617.36M | $610.67M | $560.58M | $554.36M | $481.49M | $414.53M | $406.55M | $389.71M | $370.92M | $373.4M | $386.39M | $414.8M | $438.21M | $551.49M | $552.6M | $575.05M | $586.82M | $526.97M | $494.44M | $533.88M | $487.13M | $485.16M | $443.62M | $486.8M | $492.56M | $462.29M | $521.84M | $483.07M | $453.01M | $352.79M | $361.66M | $317.62M | $270.56M | $276.6M | $265.5M | $241.91M | $188.39M | $280.5M | $306.42M | $273.71M | $270.02M | $252.07M | $280.11M | $260.26M | $229.14M | $126.9M | $113.78M | $119.73M | $120.03M | $110.76M | $93.09M | -$4K | -$29.43M | -$21.52M | -$16.44M | -$14.46M | -$14.7M | -$12.27M | -$10.95M | -$8.81M | -$9.64M | -$6.18M |
| $286.83M | $285.41M | $281.19M | $294.06M | $287.92M | $272.3M | $422.3M | $303.54M | $288.56M | $279.48M | $382.73M | $273.34M | $262.23M | $239.26M | $206.01M | $227.29M | $199.23M | $223.29M | $212.65M | $203.2M | $181.4M | $174.44M | $170.8M | $158.65M | $261.56M | $233.48M | $248.06M | $272.11M | $245.04M | $234.11M | $206.04M | $194.83M | $179.93M | $190.1M | $185.41M | $170.93M | $165.74M | $171.21M | $214.98M | $165.45M | $151.21M | $137.44M | $136.11M | $130.58M | $138.29M | $141.19M | $133.55M | $133.52M | $114.35M | $118.05M | $105.73M | $132.82M | $95.36M | $83.64M | $115.79M | $99.78M | $105.95M | $108.12M | $117.6M | $202.97M | $91.01M | $108.83M | $120.64M | $105.31M | $91.19M | $119.87M | $90.04M | $76.03M | $109.4M | $117.41M | $100.91M | $97.09M | $108.85M | $100.75M | $129.12M | $87.69M | $92.82M | $999.68M | $103.14M | $54.52M | $60.86M | $64.56M | $59.59M | $39.41M | $38.22M | -$623K | $786K | $629K | $175K | -$25K | $362K | $408K | $335K | $503K | $332K | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $275.2M | $285.41M | $275.04M | $280.82M | $275.69M | $272.3M | $271.83M | $264.73M | $271.62M | $279.48M | $268.45M | $257.32M | $259.77M | $232.02M | $201.28M | $200.38M | $196.78M | $221.92M | $197.35M | $197.55M | $179.77M | $173.54M | $160.9M | $152.08M | $234.33M | $230.68M | $246.44M | $202.22M | $217.32M | $215.87M | $192.33M | $183.63M | $169.59M | $182.85M | $178.5M | $164.17M | $159.96M | $166.99M | $144.21M | $119.51M | $117.45M | $112.25M | $116.64M | $113.71M | $122.2M | $125.83M | $126.83M | $128.52M | $111.28M | $116.47M | $105.03M | $132.38M | $94.91M | $83.64M | $115.79M | $99.78M | $105.95M | $108.12M | $117.6M | $202.97M | $91.01M | $108.83M | $120.64M | $105.31M | $91.19M | $119.87M | $90.04M | $76.03M | $109.4M | $117.41M | $100.91M | $97.09M | $108.85M | $91.6M | $104.46M | $88.2M | $93.27M | $100.98M | $103.63M | $52.66M | $60.86M | $71.34M | $54M | $39.61M | $38.16M | $38K | $5K | $109K | $183K | $1.05M | $193K | $150K | $101K | $1.03M | $193K |
| Other Operating Expenses | $11.63M | - | $6.15M | $13.25M | $12.23M | - | $150.48M | $38.82M | $16.95M | - | $114.29M | $16.02M | $2.46M | $7.25M | $4.73M | $26.91M | $2.45M | $1.37M | $15.3M | $5.65M | $1.63M | $892K | $9.91M | $6.57M | $27.23M | $2.8M | $1.62M | $69.88M | $27.71M | $18.24M | $13.71M | $11.2M | $10.35M | $7.25M | $6.91M | $6.76M | $5.78M | $4.22M | $70.78M | $45.95M | $33.77M | $25.19M | $19.47M | $16.88M | $16.09M | $15.35M | $6.72M | $5M | $3.07M | $1.58M | $706K | $434K | $452K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $9.15M | $24.67M | -$512K | -$455K | $898.7M | -$488K | $1.87M | - | -$6.78M | $5.59M | -$203K | $53K | -$661K | $781K | $520K | -$8K | -$1.08M | $169K | $258K | $234K | -$530K | $139K |
Operating Income | $294.35M | $339.06M | $317.78M | $275.89M | $273.88M | $585.3M | $135.69M | $271.22M | $364.98M | $491.25M | $157.45M | $251.81M | $173.99M | $37.62M | -$46.54M | -$47.53M | -$46.7M | -$53.5M | -$82.33M | -$27.03M | -$168.49M | -$153.97M | -$282.13M | -$520.83M | -$244.86M | $231.74M | $187.67M | $295.53M | $285.66M | $294.1M | $323.53M | $299.56M | $395.66M | $299.75M | $292.53M | $260.81M | $258.75M | $166.57M | $166.22M | $204.82M | $193.59M | $183.62M | $173.23M | $186.47M | $203.65M | $227.65M | $340.93M | $348.44M | $389.84M | $373.59M | $317.3M | $280.07M | $339.45M | $298.41M | $269.81M | $267.66M | $270.39M | $274.81M | $239.85M | $213.03M | $280.56M | $230.31M | $131.95M | $148.15M | $114.85M | $45.52M | $79.5M | $82.8M | $27.15M | -$212K | $77.67M | $144.17M | $90.6M | $108.78M | $85.87M | $125.64M | $107.72M | -$821.21M | -$18.71M | $18.71M | $14.16M | $19.63M | $13.28M | $27.56M | -$41.66M | -$32.06M | -$24.21M | -$18.11M | -$15.41M | -$15.43M | -$13.27M | -$13.54M | -$11.32M | -$12.31M | -$8.68M |
| -$133.68M | -$194.46M | -$127.6M | -$187.25M | -$181.45M | -$303.09M | -$123.87M | -$117.01M | -$168.46M | -$216.88M | -$283.67M | -$116.3M | -$171.83M | -$65.08M | -$159.86M | -$165.18M | -$206.77M | -$204.81M | -$162.5M | -$145.67M | -$167.2M | -$155.76M | -$142.04M | -$133.1M | -$129.59M | -$91.79M | -$141.06M | -$155.29M | -$124.25M | -$151.31M | -$107.64M | -$103.98M | -$644.18M | -$89.81M | -$187.02M | -$151.41M | -$123.33M | -$33.02M | -$185.43M | -$118.27M | -$83.88M | -$61.25M | -$52.38M | -$95.97M | -$214.36M | -$91.5M | -$83.04M | -$89.28M | -$84.19M | -$89.43M | -$75.77M | -$86.23M | -$72.44M | -$115.8M | -$112.27M | -$73.11M | -$72.09M | -$47.7M | -$50.39M | -$52.47M | -$52.12M | -$54M | -$124.98M | -$57.31M | -$51.92M | -$54.9M | -$55.12M | -$37.77M | -$45.07M | -$60.65M | -$43.5M | -$10.48M | -$48.6M | -$12.8M | -$31.75M | -$22.21M | -$25.75M | -$60.18M | $880.38M | -$14.65M | -$25.59M | $6.78M | -$5.59M | -$48.98M | $11.73M | -$96.5M | -$781K | -$26.15M | $8K | $1.08M | -$169K | -$258K | -$234K | $530K | -$139K | |
| Non-Operating Interest Income | $13.09M | $14.71M | $16.58M | $15.86M | $19.36M | $24.56M | $30.73M | $34.88M | $40.17M | $44.93M | $46.53M | $44.13M | $40.19M | $18.9M | $6.89M | $2.69M | $1.28M | $1.08M | $507K | $720K | $904K | $1.42M | $2.03M | $3.98M | $7.95M | $4.47M | $6.43M | $6.27M | $7.29M | $8.84M | $6.95M | $6.86M | $7.22M | $9.2M | $8.45M | $7.08M | $6.47M | $3.6M | $3.68M | $2.78M | $3.48M | $2.57M | $1.47M | $1.5M | $1.69M | $4.37M | $5.81M | $5.51M | $4.75M | $4.12M | $3.22M | $4.16M | $4.22M | $4.74M | $3.76M | $2.48M | $1.57M | $3.02M | $2.66M | $1.58M | $399K | $686K | $953K | $571K | $288K | $495K | $407K | $524K | $314K | $1.4M | $2.73M | $5.5M | $11.89M | - | $9.91M | $10.41M | $12.1M | - | - | - | $8.43M | - | - | - | $6.18M | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $152.36M | $155.82M | $157.58M | $154.55M | $157.61M | $163.49M | $167.92M | $174.6M | $182.4M | $184.96M | $188.57M | $190.24M | $187.74M | $178.62M | $165.28M | $154.83M | $152.16M | $151.96M | $150.33M | $150.42M | $152.85M | $149.29M | $145.14M | $133.22M | $128.83M | $113.05M | $114.65M | $93.15M | $93.18M | $100.72M | $93.01M | $89.9M | $98.23M | $96.79M | $95.87M | $97.74M | $98.26M | $95.67M | $79.67M | $69.26M | $44.77M | $73.61M | $74.08M | $75.24M | $77.98M | $78.99M | $79.05M | $81.77M | $75.26M | $76.33M | $73.55M | $73.76M | $75.38M | $77.74M | $75.08M | $73.87M | $62.06M | $55.96M | $57.46M | $58.23M | $58.26M | $59.66M | $60.34M | $53.6M | $49.26M | $50.52M | $50.14M | $53.69M | $57.03M | $46.18M | $40.26M | $40.98M | $45.27M | - | $34.74M | $35.46M | $37.67M | - | - | - | $35.94M | - | - | - | $2.15M | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $5.59M | -$53.35M | $13.4M | -$48.56M | -$43.2M | -$164.16M | $13.32M | $22.7M | -$26.23M | -$76.86M | -$141.63M | $29.82M | -$24.28M | $94.65M | -$1.47M | -$13.04M | -$55.89M | -$53.93M | -$12.68M | $4.03M | -$15.25M | -$7.89M | $1.07M | -$3.87M | -$8.72M | $16.79M | -$32.83M | -$68.4M | -$38.35M | -$59.43M | -$21.58M | -$20.94M | -$553.18M | -$2.22M | -$99.59M | -$60.75M | -$31.54M | $59.05M | -$109.44M | -$51.8M | -$42.59M | $9.78M | $20.23M | -$22.23M | -$138.07M | -$16.87M | -$9.81M | -$13.02M | -$13.68M | -$17.22M | -$5.43M | -$16.62M | -$1.29M | -$42.79M | -$40.95M | -$1.72M | -$11.6M | $5.25M | $4.41M | $4.18M | $5.75M | $4.98M | -$65.6M | -$4.28M | -$2.95M | -$4.87M | -$5.39M | $15.39M | $11.65M | -$15.87M | -$5.96M | $25.01M | -$15.22M | -$12.8M | -$6.91M | $2.85M | -$177K | -$60.18M | $880.38M | -$14.65M | $1.92M | $6.78M | -$5.59M | -$48.98M | $7.7M | -$96.5M | -$781K | -$26.15M | $8K | $1.08M | -$169K | -$258K | -$234K | $530K | -$139K |
Income Before Tax | $160.67M | $144.6M | $189.56M | $87.55M | $92.43M | $280.97M | $11.71M | $154.21M | $196.51M | $274.37M | -$123.29M | $132.14M | $2.16M | -$27.46M | -$206.4M | -$212.7M | -$253.47M | -$258.3M | -$244.83M | -$172.7M | -$335.69M | -$309.72M | -$424.17M | -$653.93M | -$374.45M | $139.95M | $46.61M | $140.24M | $161.42M | $142.8M | $215.89M | $195.58M | -$248.52M | $209.94M | $105.51M | $109.4M | $135.42M | $133.55M | -$19.21M | $86.55M | $109.71M | $122.37M | $120.85M | $90.5M | -$10.71M | $136.15M | $257.89M | $259.17M | $305.65M | $284.15M | $241.53M | $193.84M | $267M | $182.61M | $157.55M | $194.55M | $198.29M | $227.11M | $189.46M | $160.56M | $228.44M | $176.31M | $6.97M | $90.84M | $62.93M | -$9.38M | $24.38M | $45.03M | -$17.92M | -$60.86M | $34.17M | $133.69M | $42.01M | $87.7M | $54.12M | $103.44M | $81.97M | -$5.63M | $836.05M | -$19.76M | -$11.43M | - | - | -$41.78M | -$29.93M | - | - | - | - | - | - | -$12.68M | -$9.01M | - | - |
Income Tax | $10.13M | $22.26M | $61.14M | $10.59M | $11.02M | -$41.39M | $17.13M | $7.94M | $20.01M | -$499.41M | -$2.75M | $4.31M | $1.02M | $6.08M | $1.39M | $718K | $1.14M | -$1.87M | $1.16M | $697K | $493K | $568K | $407.37M | $80.94M | $75.8M | $157.42M | $19.73M | -$1.99M | $1.69M | -$372.71M | -$3.88M | -$9.7M | -$111.05M | -$334.03M | -$457K | $2.61M | $2.89M | $6.98M | $120K | -$2.89M | $3.92M | -$4.87M | $7.42M | $13.3M | $3.2M | -$12.04M | $4.89M | $764K | $2.61M | -$6.34M | -$7.28M | $1.12M | -$5.14M | $16.78M | -$7.63M | -$4.74M | -$117K | -$31.15M | $4.27M | $5.23M | $2.11M | $4.44M | $9.02M | $1.92M | $5.07M | -$22.61M | -$9.83M | $19.55M | $15.89M | $98.78M | -$17.03M | -$138.28M | -$4.71M | $22.25M | $9.38M | $13.89M | $23.57M | $49.8M | $120.4M | $309K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $150.54M | $122.34M | $128.43M | $76.96M | $81.41M | $322.36M | -$5.42M | $146.27M | $176.5M | $773.78M | -$120.54M | $127.84M | $1.15M | -$33.55M | -$207.79M | -$213.42M | -$254.61M | -$256.43M | -$245.98M | -$173.4M | -$336.18M | -$310.29M | -$831.53M | -$734.87M | -$450.25M | -$17.47M | $26.88M | $142.23M | $159.73M | $515.51M | $219.77M | $205.28M | -$137.48M | $543.96M | $105.97M | $106.8M | $132.53M | $126.57M | -$19.33M | $89.44M | $105.79M | $127.24M | $113.43M | $77.2M | -$13.9M | $148.19M | $253.01M | $258.4M | $303.04M | $290.49M | $248.81M | $192.72M | $272.14M | $165.83M | $165.17M | $199.29M | $198.41M | $258.26M | $185.19M | $155.33M | $226.34M | $171.87M | -$2.05M | $88.92M | $57.86M | $13.23M | $34.21M | $25.48M | -$33.81M | -$159.63M | $51.2M | $271.97M | $46.72M | $65.45M | $44.74M | $89.55M | $58.41M | -$55.42M | $715.66M | -$20.07M | -$11.43M | -$3.86M | -$14.19M | -$41.78M | -$29.93M | -$127.71M | -$22.71M | -$42.32M | -$13.9M | -$13.19M | -$15.46M | -$13.29M | -$10.09M | -$11.19M | -$8.33M |
Minority Interests | -$30.08M | -$22.31M | -$40.09M | -$10.74M | -$8.66M | -$45.39M | -$26.64M | -$34.33M | -$32.28M | -$44.62M | $3.86M | -$22.65M | $11.19M | $65.96M | $64.9M | $83.37M | $71.29M | $79.24M | $79.73M | $42.03M | $55.2M | $40.79M | $73.39M | $97.31M | $48.22M | -$55.47M | -$30.38M | -$47.68M | -$54.86M | -$50.64M | -$63.66M | -$49.52M | -$66.83M | -$52.28M | -$26.2M | -$31.88M | -$31.71M | -$12.77M | $1.89M | -$19.05M | -$30.57M | -$17.57M | -$17.22M | -$20.74M | -$30.7M | -$38.85M | -$61.6M | -$54.5M | -$76.15M | -$76.6M | -$66.79M | -$62.93M | -$69.18M | -$54.45M | -$53.14M | -$61.23M | -$57.85M | -$67.79M | -$58.12M | -$33.3M | -$52.53M | -$57.63M | -$31.45M | -$36.51M | -$30.87M | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | $404K | $650K | $820K | $615K | $612K | $1.08M | $451K | $133K |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $120.45M | $100.03M | $88.34M | $66.22M | $72.75M | $276.97M | -$32.05M | $111.94M | $144.22M | $729.16M | -$116.68M | $105.18M | $12.33M | $32.41M | -$142.89M | -$130.05M | -$183.32M | -$177.19M | -$166.25M | -$131.37M | -$280.98M | -$269.5M | -$758.14M | -$637.56M | -$402.04M | -$72.94M | -$3.5M | $94.55M | $104.87M | $464.87M | $156.12M | $155.76M | -$204.31M | $491.68M | $79.77M | $74.92M | $100.82M | $113.8M | -$17.44M | $70.39M | $75.22M | $109.67M | $96.21M | $56.46M | -$44.6M | $109.35M | $191.41M | $203.91M | $226.9M | $213.88M | $182.02M | $129.79M | $202.96M | $111.37M | $112.04M | $138.06M | $140.56M | $190.47M | $127.06M | $122.03M | $173.8M | $114.24M | -$33.51M | $52.41M | $26.99M | $13.23M | $34.21M | $25.48M | -$33.81M | -$159.63M | $51.2M | $271.97M | $46.72M | $65.45M | $44.74M | $89.55M | $58.41M | -$55.42M | $715.66M | -$20.07M | -$11.43M | -$3.86M | -$14.19M | -$41.78M | -$29.93M | -$127.71M | -$22.71M | -$41.92M | -$13.25M | -$12.37M | -$14.84M | -$12.68M | -$9.01M | -$10.74M | -$8.19M |
Shares Outstanding (Basic) | 103.08M | 102.93M | 102.91M | 103.49M | 105.49M | 108.2M | 109.73M | 110.94M | 111.02M | 111.66M | 112.8M | 112.89M | 112.75M | 112.32M | 112.71M | 114.47M | 115.03M | 114.77M | 114.66M | 114.55M | 111.02M | 106.82M | 106.78M | 106.71M | 106.66M | 106.61M | 106.71M | 106.88M | 106.79M | 107.62M | 108.06M | 107.79M | 102.57M | 102.4M | 102.17M | 101.94M | 101.75M | 101.51M | 101.44M | 101.44M | 101.39M | 101.2M | 101.16M | 101.16M | 101.14M | 101.01M | 100.96M | 100.92M | 100.82M | 100.75M | 100.69M | 100.48M | 100.24M | 100.08M | 99.87M | 99.78M | 112.7M | - | 124.18M | 123.97M | 123.76M | - | 122.77M | 122.52M | 122.41M | - | 122.2M | 122.16M | 112.57M | - | 103.27M | 111.13M | 112.41M | - | 107.63M | 101.21M | 101.4M | - | 100.48M | 99.83M | 98.74M | - | 98.47M | 98.2M | 98.23M | - | 88.06M | 84.69M | 80.84M | - | 80.83M | 78.16M | 77.83M | - | 40M |
Shares Outstanding (Diluted) | 103.8M | 103.86M | 103.64M | 103.78M | 105.73M | 108.65M | 109.73M | 111.18M | 111.33M | 112.03M | 112.8M | 113.2M | 113.12M | 112.8M | 112.71M | 114.47M | 115.03M | 114.77M | 114.66M | 114.55M | 111.02M | 106.82M | 106.78M | 106.71M | 106.66M | 106.61M | 106.71M | 107.14M | 107.07M | 107.97M | 108.53M | 108.41M | 102.57M | 103.07M | 102.79M | 102.49M | 102.07M | 101.91M | 101.44M | 101.88M | 101.69M | 101.46M | 101.58M | 101.71M | 101.14M | 101.94M | 102M | 102.02M | 102.01M | 101.81M | 101.55M | 101.55M | 101.37M | 101.12M | 100.89M | 101.01M | 114.01M | - | 125.86M | 125.73M | 125.37M | - | 122.77M | 123.82M | 122.98M | - | 122.61M | 122.39M | 112.57M | - | 104.27M | 112.37M | 113.65M | - | 110.88M | 112.11M | 112.35M | - | 111.7M | 99.83M | 98.74M | - | 98.47M | 98.2M | 98.23M | - | 88.06M | 84.69M | 80.84M | - | 80.83M | 78.16M | 77.83M | - | 40M |
EPS (Basic) | $1.17 | $0.97 | $0.86 | $0.64 | $0.69 | $2.56 | -$0.29 | $1.01 | $1.30 | $6.53 | -$1.03 | $0.93 | $0.11 | $0.29 | -$1.27 | -$1.14 | -$1.59 | -$1.54 | -$1.45 | -$1.15 | -$2.53 | -$2.53 | -$7.10 | -$5.97 | -$3.77 | -$0.68 | -$0.03 | $0.88 | $0.98 | $4.43 | $1.44 | $1.44 | -$1.99 | $4.80 | $0.78 | $0.73 | $0.99 | $1.12 | -$0.17 | $0.69 | $0.74 | $0.86 | $0.73 | $0.56 | -$0.44 | $1.08 | $1.90 | $2.02 | $2.25 | $2.12 | $1.81 | $1.29 | $2.02 | $1.11 | $1.12 | $1.38 | $1.25 | - | $1.02 | $0.98 | $1.40 | - | -$0.27 | $0.43 | $0.22 | - | $0.28 | $0.21 | -$0.30 | - | $0.50 | $2.45 | $0.42 | - | $0.42 | $0.88 | $0.58 | - | $7.12 | -$0.20 | -$0.12 | - | -$0.09 | -$0.43 | -$0.30 | - | -$0.26 | -$0.49 | -$0.16 | - | -$0.18 | -$0.16 | -$0.12 | - | -$0.20 |
EPS (Diluted) | $1.04 | $0.82 | $0.85 | $0.64 | $0.69 | $2.29 | -$0.29 | $0.91 | $1.30 | $6.19 | -$1.03 | $0.84 | -$0.02 | $0.29 | -$1.27 | -$1.14 | -$1.59 | -$1.54 | -$1.45 | -$1.15 | -$2.53 | -$2.53 | -$7.10 | -$5.97 | -$3.77 | -$0.68 | -$0.03 | $0.88 | $0.98 | $4.41 | $1.44 | $1.44 | -$1.99 | $4.77 | $0.78 | $0.73 | $0.99 | $1.12 | -$0.17 | $0.69 | $0.74 | $0.86 | $0.73 | $0.56 | -$0.44 | $1.07 | $1.88 | $2 | $2.22 | $2.10 | $1.79 | $1.28 | $2 | $1.10 | $1.11 | $1.37 | $1.23 | - | $1.01 | $0.97 | $1.39 | - | -$0.27 | $0.42 | $0.22 | - | $0.28 | $0.21 | -$0.30 | - | $0.49 | $2.42 | $0.41 | - | $0.41 | $0.82 | $0.54 | - | $6.43 | -$0.20 | -$0.12 | - | -$0.09 | -$0.43 | -$0.30 | - | -$0.26 | -$0.49 | -$0.16 | - | -$0.18 | -$0.16 | -$0.12 | - | -$0.20 |
EBIT | $313.03M | $300.42M | $347.14M | $242.1M | $250.04M | $444.45M | $179.63M | $328.8M | $378.92M | $459.32M | $65.28M | $322.38M | $189.9M | $151.16M | -$41.12M | -$57.87M | -$101.31M | -$106.34M | -$94.5M | -$22.28M | -$182.83M | -$160.44M | -$279.03M | -$520.71M | -$245.63M | $253M | $161.26M | $233.39M | $254.6M | $243.51M | $308.9M | $285.48M | -$150.3M | $306.73M | $201.39M | $207.14M | $233.68M | $229.22M | $60.46M | $155.81M | $154.48M | $195.98M | $194.93M | $165.74M | $67.28M | $215.14M | $336.94M | $340.93M | $380.91M | $360.48M | $315.08M | $267.6M | $342.38M | $260.35M | $232.63M | $268.43M | $260.35M | $283.07M | $246.92M | $218.79M | $286.7M | $235.98M | $67.31M | $144.44M | $112.19M | $41.14M | $74.52M | $98.72M | $39.11M | -$14.68M | $74.44M | $174.67M | $87.27M | $108.78M | $88.87M | $138.9M | $119.65M | -$821.21M | -$18.71M | $18.71M | $24.51M | $19.63M | $13.28M | $27.56M | -$27.78M | -$32.06M | -$24.21M | -$18.11M | -$15.41M | -$15.43M | -$13.27M | -$13.54M | -$11.32M | -$12.31M | -$8.68M |
EBITDA | $438.53M | $515.29M | $520.44M | $407.41M | $440.28M | $763.74M | $343.89M | $491.25M | $575.36M | $721.02M | $382.74M | $469.49M | $352.38M | $260.71M | $131.99M | $108.03M | $124.01M | $111.41M | $83.5M | $162.55M | $6.44M | $47M | -$96.2M | -$335.35M | -$47.83M | $429.77M | $358.39M | $453.78M | $423.15M | $436.74M | $479.15M | $443.33M | $460.69M | $454.24M | $395.35M | $381.32M | $383.08M | $395.31M | $255.05M | $293.87M | $269.57M | $303.23M | $303.29M | $269.95M | $289.54M | $312.5M | $425.54M | $433.29M | $471.26M | $470.37M | $415.25M | $379.93M | $437.55M | $399.39M | $369.29M | $362.78M | $365.59M | $372.17M | $343.41M | $316.93M | $382.9M | $331.48M | $232.36M | $250.19M | $220.09M | $150.65M | $181.78M | $186.02M | $128.93M | $71.94M | $146.46M | $213.79M | $166.03M | $186.21M | $152.2M | $188.46M | $171.8M | -$702.38M | -$847.45M | $81.88M | $64.95M | $64.19M | $57.22M | $109.51M | -$31.98M | $108.88M | -$17.97M | $24.12M | -$10.43M | -$11.5M | -$2.65M | -$9.56M | -$8.32M | -$10.36M | -$6.38M |