Key Metrics
$161.06
$10.819B
$3.372B
$8.002B
$2.9B
$7.373B
45.42%
4.26%
4.49%
$1.609B
$63.235B
$10.152B
$45.131B
Financials
| Name | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $2.738B | $2.738B | $2.717B | $2.627B | $2.563B | $2.548B | $2.522B | $2.9B | $2.834B | $2.787B | $2.521B | $2.772B | $2.767B | $2.705B | $2.672B | $2.674B | $2.66B | $2.445B | $2.454B | $2.299B | $2.159B | $2.123B | $2.013B | $1.913B | $1.993B | $1.924B | $1.954B | $1.89B | $1.813B | $2.132B | $1.786B | $1.781B | $1.742B | $1.704B | $1.681B | $1.663B | $1.616B | $1.54B | $1.515B | $1.442B | $1.289B | $1.28B | $1.238B | $1.174B | $1.079B | $1.046B | $1.038B | $1.031B | $984.09M | $941.97M | $807.88M | $808.83M | $802.73M | $768.37M | $713.34M | $697.73M | $696.52M | $653.2M | $630.4M | $597.24M | $562.7M | $547.64M | $513.32M | $469.94M | $454.43M | $447.97M | $444.11M | $423.36M | $408.68M | $408.32M | $409.27M | $393.73M | $382.18M | $378.11M | $367.59M | $358.42M | $352.47M | $337.65M | $333.47M | $325.86M | $320.41M | $307.63M | $264.75M | $188.06M | $184.36M | $128.32M | $180.88M | $172.29M | $168.79M | $191.52M | $186.87M | $178.22M | $161.47M | $10.94M | $174.95M | $165.84M | $186.62M | $312.56M | $273.73M | $246.71M | $262.47M | $243.75M | $208.96M | $167.05M | $115.52M | $88.98M | $67.54M | $59.15M | $42.41M | $32.06M | $30.48M | $23.08M | $17.93M | $9.61M | $4.5M | $2M | $1.4M |
Cost of Revenue | $703.3M | $714.1M | $710.8M | $688.7M | $634.5M | $654.4M | $651.8M | $821.9M | $788.3M | $811.4M | $638M | $827.3M | $806.1M | $805M | $836.5M | $822.9M | $799.4M | $735.5M | $724.3M | $647.9M | $574.3M | $569.6M | $562.6M | $540M | $552M | $550.2M | $559.9M | $563.3M | $543.4M | $537.6M | $556.7M | $560.3M | $519.9M | $526.44M | $519.8M | $517.2M | $492.7M | $487.46M | $490.64M | $459.06M | $350.79M | $355.88M | $364.89M | $321.97M | $264.07M | $276.58M | $283.76M | $271.82M | $260.27M | $251.22M | $200.48M | $205.3M | $201.33M | $192.45M | $184.46M | $171.94M | $170.52M | $188.5M | $168.93M | $151.08M | $135.33M | $132.95M | $115.39M | $112.2M | $106.47M | $107.5M | $108.59M | $102.57M | $97.71M | $98.57M | $103.86M | $96.87M | $90.56M | $93.52M | $88.78M | $90.04M | $87.28M | $88.63M | $87.56M | $85.74M | $81.61M | $102.41M | $69.78M | $48.69M | $49.66M | $19.71M | $64.97M | $61.67M | $62.44M | $83.52M | $83.03M | $78.63M | $69.41M | -$79.49M | $91.67M | $85.98M | $111.52M | $232.64M | $200.5M | $182.6M | $198.4M | $179.57M | $145.14M | $119.66M | $79.71M | $56.33M | $40.51M | $33.57M | $24.96M | $19.23M | $16.69M | $14.34M | $11.49M | - | - | - | - |
Gross Profit | $2.034B | $2.023B | $2.007B | $1.938B | $1.928B | $1.893B | $1.871B | $2.078B | $2.046B | $1.975B | $1.883B | $1.944B | $1.961B | $1.9B | $1.835B | $1.851B | $1.861B | $1.71B | $1.73B | $1.651B | $1.584B | $1.553B | $1.45B | $1.373B | $1.441B | $1.374B | $1.394B | $1.326B | $1.27B | $1.594B | $1.229B | $1.221B | $1.222B | $1.178B | $1.161B | $1.145B | $1.124B | $1.052B | $1.024B | $983.16M | $938.26M | $924.16M | $873.02M | $852.41M | $815.12M | $769.73M | $754.43M | $759.64M | $723.82M | $690.75M | $607.4M | $603.53M | $601.4M | $575.93M | $528.87M | $525.79M | $525.99M | $464.7M | $461.47M | $446.16M | $427.37M | $414.7M | $397.93M | $357.74M | $347.97M | $340.47M | $335.51M | $320.79M | $310.97M | $309.76M | $305.41M | $296.85M | $291.63M | $284.59M | $278.81M | $268.38M | $265.19M | $249.02M | $245.91M | $240.13M | $238.8M | $205.22M | $194.97M | $139.37M | $134.7M | $108.61M | $115.91M | $110.63M | $106.35M | $108M | $103.84M | $99.6M | $92.06M | $90.43M | $83.28M | $79.85M | $75.1M | $79.92M | $73.23M | $64.12M | $64.07M | $64.18M | $63.82M | $47.39M | $35.81M | $32.65M | $27.03M | $25.58M | $17.45M | $12.83M | $13.79M | $8.74M | $6.43M | - | - | - | - |
| $276.8M | $263.4M | $250.4M | $230.2M | $181.7M | $225.7M | $232.8M | $232.4M | $259.8M | $63.9M | $246.9M | $306.1M | $391.4M | $209M | $284M | $242.6M | $320M | $242.8M | $291.1M | $247M | $233M | $157.3M | $191.3M | $226.8M | $232M | $262.4M | $222.6M | $193.5M | $218.2M | $439.5M | $212.7M | $224.9M | $372.7M | $383.01M | $167.5M | $172M | $171M | $174.56M | $147.13M | $152.59M | $144.77M | $169.68M | $131M | $134.28M | $131.64M | $160.21M | $120.56M | $111.71M | $124.42M | $153.01M | $113.6M | $106.11M | $115.91M | $118.21M | $89.26M | $83.23M | $101.89M | $96.23M | $99.72M | $81.81M | $77.84M | $87.15M | $69.18M | $58.62M | $58.28M | $57.28M | $50.89M | $51.88M | $60.82M | $44.96M | $46.66M | $42.37M | $49.7M | $54.51M | $48.83M | $43.45M | $48.89M | $44.02M | $42.54M | $36.54M | $37.83M | $12.67M | $41.05M | $23.84M | $22.48M | $12.85M | $15.68M | $12.02M | $10.79M | $19.07M | $14.14M | $15M | $10.96M | -$174.98M | $91.21M | $33.54M | $5.57M | $9.18M | $9.09M | $8.96M | $7.87M | $9.02M | $8.75M | $7.28M | $4.42M | $2.74M | $2.26M | $2.58M | $2.05M | $2.07M | $1.72M | $13.54M | $12.04M | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $8.67M | - | - | - | $7.58M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $2.36M | - | - | - | - | - | - | - | - | $1M | $613K | $1.23M | $1.19M | $1.03M | $2.45M | $1.59M | $1.74M | $2.56M | $2.75M | $4.02M | $5.31M | $4.2M | $988K | - | - | $290K | $267K | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $257.4M | $236.5M | $233M | $233.7M | $237.5M | $243.1M | $227.7M | $234.3M | $257M | $252.3M | $220.3M | $244.4M | $263.9M | $224.3M | $231.2M | $222.9M | $293.9M | $215.9M | $205.9M | $207.2M | $182.6M | $199.3M | $176M | $188.6M | $217.8M | $179.6M | $187.9M | $164.8M | $198.1M | $195.8M | $177.9M | $157.9M | $204.9M | $171.61M | $148M | $153.1M | $164.8M | $138.84M | $132.14M | $138.88M | $135.97M | $143.87M | $115.33M | $116.83M | $123.86M | $129.54M | $109.35M | $98.95M | $110.53M | $117.16M | $98.13M | $100.21M | $101.59M | $91.17M | $81.9M | $77.29M | $80.05M | $73.9M | $76.48M | $72.32M | $66.13M | $65.37M | $57.3M | $53.58M | $53.53M | $46.34M | $47.87M | $49.86M | $57.63M | $44.96M | $44.72M | $41.78M | $48.91M | $46.75M | $49.03M | $42.06M | $48.64M | $44.02M | $42.38M | $36.61M | $36.31M | $12.67M | $32.59M | $22.36M | $19.7M | $7.08M | $6.86M | $6.65M | $6.88M | $6.76M | $6.49M | $5.96M | $6.65M | $5.41M | $6.82M | $6.47M | $6.83M | $7.59M | $7.35M | $6.41M | $5.13M | $5M | $3.44M | $3.08M | $3.43M | $2.74M | $2.26M | $2.29M | $1.78M | $2.07M | $1.72M | $13.54M | $12.04M | - | - | - | - |
| Other Operating Expenses | $19.4M | $26.9M | $17.4M | -$3.5M | -$55.8M | -$17.4M | $5.1M | -$1.9M | $2.8M | -$188.4M | $26.6M | $61.7M | $127.5M | -$15.3M | $52.8M | $19.7M | $26.1M | $26.9M | $85.2M | $39.8M | $50.4M | -$42M | $15.3M | $38.2M | $14.2M | $82.8M | $34.7M | $28.7M | $20.1M | $243.7M | $34.8M | $67M | $167.8M | $211.41M | $19.5M | $18.9M | $6.2M | $35.71M | $15M | $13.71M | $8.8M | $25.81M | $15.67M | $17.45M | $7.77M | $30.67M | $11.2M | $12.76M | $13.89M | $35.85M | $15.47M | $5.9M | $14.32M | $27.04M | $7.36M | $5.94M | $21.85M | $22.33M | $14.58M | $9.49M | $11.7M | $21.79M | $4.3M | $5.04M | $4.75M | $10.94M | $3.03M | $2.01M | $3.19M | - | $1.94M | $583K | $789K | $7.77M | -$197K | $1.39M | $244K | - | $157K | -$67K | $1.51M | - | $6.09M | $1.47M | $2.78M | $5.77M | $8.82M | $5.37M | $3.91M | $12.31M | $7.65M | $8.04M | $3.7M | -$181.62M | $83.2M | $26.04M | -$3.71M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $1.239B | $1.244B | $1.233B | $1.198B | $1.254B | $1.167B | $1.139B | $1.284B | $1.237B | $1.147B | $913M | $873.7M | $775.6M | $876.3M | $652.9M | $782.3M | $725.1M | $823M | $827.5M | $849.2M | $828.7M | $914.4M | $785.1M | $691.3M | $736.8M | $661.3M | $728.3M | $683.9M | $614.9M | $388.9M | $567.2M | $546M | $402.9M | $328.96M | $561.1M | $576.9M | $531.4M | $489.3M | $479.07M | $432.81M | $451.85M | $402.12M | $400.93M | $389.77M | $419.97M | $345.98M | $384.81M | $402.5M | $353.64M | $292.93M | $308.88M | $312.81M | $299.69M | $279.24M | $295.55M | $270.49M | $274.45M | $247.74M | $228.31M | $225.79M | $218.3M | $203.44M | $213.37M | $188.72M | $178.85M | $176.45M | $179.08M | $166.45M | $150.29M | $163.93M | $154.37M | $154.79M | $144.86M | $100.47M | $98.49M | $93.3M | $86.11M | $75.99M | $72.01M | $70.77M | $67.71M | $64.79M | $37.17M | $30.75M | $30.25M | $4.06M | $27.48M | $13.14M | $14.22M | $12.43M | $12.02M | $3.83M | $2.06M | $233.54M | -$85.44M | -$33.49M | -$5.56M | -$51.79M | -$49.74M | -$44.65M | -$38.8M | -$29.94M | -$20.9M | -$26.99M | -$23.81M | -$11.32M | -$10.33M | -$10.14M | -$9.27M | -$8.3M | -$5.18M | -$14.75M | $87K | -$6.97M | $4.5M | $2M | $1.4M |
| -$221.1M | -$279.2M | -$283.3M | -$685.9M | -$636.6M | $139.1M | -$588.7M | -$255.9M | -$205.7M | -$1.111B | -$88.7M | -$399M | -$407.2M | -$1.635B | $202.9M | $116M | $100K | -$294.5M | -$49.9M | -$28.5M | -$126.1M | -$494.7M | -$282.9M | -$231.8M | -$297.1M | -$192.4M | -$186.3M | -$220M | -$173.3M | -$191.6M | -$177.4M | -$227.7M | -$153.7M | -$187.6M | -$193M | -$164.5M | -$197.2M | -$195.61M | -$193.3M | -$196.83M | -$141.42M | -$154.64M | -$208.95M | -$218.64M | -$200.6M | -$151.75M | -$167.75M | -$159.04M | -$142.68M | -$182.82M | -$130.07M | -$240.15M | -$119.52M | -$117.91M | -$50.68M | -$212.99M | -$36.86M | -$87.3M | -$223.35M | -$46.75M | -$54.92M | -$66.66M | -$51.36M | -$58.55M | -$54.02M | -$69.52M | -$60.15M | -$63.6M | -$57.5M | -$4.58M | -$58.84M | -$59.48M | -$61.81M | -$7.56M | $1.43M | -$16.41M | -$1.4M | $3.43M | -$6.46M | -$763K | -$19.36M | -$45.51M | -$19.47M | -$19.97M | -$18.25M | -$58.23M | -$56.26M | -$38.04M | -$12.79M | -$20.21M | -$5.84M | -$44.27M | -$37.39M | $192.5M | -$89.69M | -$25.78M | -$9.53M | -$86.32M | -$31.42M | -$27.95M | - | $0 | - | -$16.97M | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $36M | $40.4M | $36.1M | $30.6M | $26.9M | $32.1M | $37.7M | $43.7M | $48M | $36.3M | $33.3M | $30.6M | $30.8M | $28.6M | $18.8M | $14.3M | $9.9M | $12M | $9.4M | $7.6M | $11.4M | $11.5M | $9.7M | $8.4M | $10.1M | $10.5M | $12.2M | $11.7M | $12.4M | $11.9M | $10.1M | $18.4M | $18.4M | $11.79M | $8.4M | $8.3M | $9.9M | $12.31M | $9.4M | $9.5M | $6.53M | $7.61M | $7.54M | $7.44M | $5.93M | $8.85M | $6.88M | $5.31M | $4.98M | $27.96M | $6.26M | $5.37M | $1.71M | $6.08M | $1.72M | $2.28M | $2.25M | $4.63M | $6.51M | $6.3M | $5.8M | $5.42M | $4.42M | $4.28M | $4M | $3.55M | $4.32M | $4.07M | $4M | - | $4.6M | $4.56M | $4.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $347.3M | $344.4M | $347.1M | $342.6M | $325.3M | $321.2M | $356.8M | $365.4M | $366.7M | $350.7M | $356.5M | $348.1M | $340.2M | $303.5M | $294M | $276.6M | $262.4M | $224.1M | $226.1M | $213.7M | $207M | $196.1M | $190.9M | $197.7M | $208.8M | $200.9M | $201.3M | $204.5M | $207.5M | $209.9M | $208.6M | $211.3M | $199.9M | $190.42M | $186.1M | $184.2M | $181M | $186.37M | $190.44M | $181.32M | $160.16M | $149.76M | $149.83M | $148.88M | $148.3M | $147.85M | $143.58M | $146.6M | $143.68M | $151.54M | $106.71M | $101.19M | $108.22M | $105.16M | $98.69M | $96.65M | $91.57M | $84.66M | $78.98M | $74.51M | $74.43M | $68.62M | $64.02M | $56.07M | $58.42M | $61.46M | $64.12M | $62.65M | $61.57M | - | $63.55M | $62.51M | $65.51M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $90.2M | $24.8M | $27.7M | -$373.9M | -$338.2M | $428.2M | -$269.6M | $65.8M | $113M | -$796.9M | $234.5M | -$81.5M | -$97.8M | -$1.36B | $478.1M | $378.3M | $252.6M | -$82.4M | $166.8M | $177.6M | $69.5M | -$310.1M | -$101.7M | -$42.5M | -$98.4M | -$2M | $2.8M | -$27.2M | $21.8M | $6.4M | $21.1M | -$34.8M | $27.8M | -$8.97M | -$15.3M | $11.4M | -$26.1M | -$21.56M | -$12.26M | -$25.01M | $12.21M | -$12.48M | -$66.66M | -$77.2M | -$58.23M | -$12.76M | -$31.05M | -$17.75M | -$3.98M | -$59.24M | -$29.62M | -$144.33M | -$13.01M | -$18.83M | $46.29M | -$118.62M | $52.46M | -$7.27M | -$150.88M | $21.46M | $13.71M | -$3.45M | $8.24M | -$6.75M | $396K | -$11.61M | -$349K | -$5.01M | $71K | -$4.58M | $100K | -$1.54M | -$803K | -$7.56M | $1.43M | -$16.41M | -$1.4M | $3.43M | -$6.46M | -$763K | -$19.36M | -$45.51M | -$19.47M | -$19.97M | -$18.25M | -$58.23M | -$56.26M | -$38.04M | -$12.79M | -$20.21M | -$5.84M | -$44.27M | -$37.39M | $192.5M | -$89.69M | -$25.78M | -$9.53M | -$86.32M | -$31.42M | -$27.95M | - | $0 | - | -$16.97M | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $1.018B | $964.9M | $950M | $511.8M | $617.5M | $1.306B | $550.5M | $1.028B | $1.031B | $35.2M | $824.3M | $474.7M | $368.4M | -$758.6M | $855.8M | $898.3M | $725.2M | $528.5M | $777.6M | $820.7M | $702.6M | $419.7M | $502.2M | $459.5M | $439.7M | $468.9M | $542M | $463.9M | $441.6M | $197.3M | $389.8M | $318.3M | $249.2M | $141.36M | $368.1M | $412.4M | $334.2M | $293.68M | $285.77M | $235.97M | $310.43M | $247.49M | $191.98M | $171.14M | $219.36M | $194.23M | $217.06M | $243.46M | $210.96M | $110.11M | $178.81M | $72.67M | $180.17M | $161.33M | $244.88M | $57.5M | $237.59M | $159.52M | $4.95M | $179.04M | $163.38M | $136.79M | $164.24M | $130.17M | $124.83M | $106.93M | $118.93M | $102.85M | $92.79M | $98.05M | $95.52M | $95.31M | $83.04M | $41.62M | $45.73M | $26.69M | $38.8M | $32.08M | $17.13M | $21.2M | $460K | -$32.68M | -$28.83M | -$35.45M | -$34.64M | -$97.68M | -$89.05M | -$82.15M | -$58.54M | -$60.04M | -$51.29M | -$98.95M | -$99.51M | $196.23M | -$355.77M | -$95.01M | -$78.34M | -$193.68M | -$146.44M | -$128.68M | -$93.6M | -$71.09M | -$52.35M | -$75.41M | -$51.1M | -$15.73M | -$13.29M | -$9.8M | -$10.33M | -$11.61M | -$7.91M | -$21.37M | -$1.56M | - | - | - | - |
Income Tax | $139.6M | $128.1M | $37.4M | $131.3M | $118.9M | $75.2M | $122.4M | $120M | $109.2M | $21.9M | $49.5M | $13.2M | $53.4M | -$42M | $36.1M | $7.4M | $22.5M | $87.3M | $51.4M | $72.8M | $50.3M | $58.1M | $39.3M | $11.1M | $21.1M | -$100.5M | $36.7M | $29.6M | $34M | -$95.4M | $12.5M | $3.9M | -$31.1M | -$53.46M | $33.4M | $23.9M | $26.8M | $60.83M | $22.04M | $43.51M | $29.12M | $25.89M | $94.24M | $13.96M | $23.87M | $12.63M | $10.43M | $21.8M | $17.65M | $36.18M | $15.59M | -$11.45M | $19.22M | $43.19M | $13.05M | $23.82M | $27.25M | -$36.9M | $24.68M | $65.88M | $71.42M | $53.1M | $70.65M | $30.35M | $28.39M | $42.68M | $51.35M | $51.43M | $37.11M | $15.26M | $34.92M | $44.54M | $40.8M | $42.1M | -$14.48M | $14.57M | $17.63M | $13.66M | $13.35M | $12.94M | $1.83M | $18.83M | -$7.67M | -$1.4M | -$4.34M | -$23.46M | -$30.4M | -$19.27M | -$13.02M | -$15.68M | -$13.59M | -$17.99M | -$19.28M | $2.91M | -$3.17M | -$27.31M | -$22.21M | -$43.97M | -$23.54M | -$27.63M | -$22.09M | -$16.62M | -$12.82M | -$16.77M | -$13.44M | $1.16M | -$195K | $79K | -$826K | $443K | -$1.96M | -$2.95M | -$30K | - | - | - | - |
Net Income | $878.5M | $836.8M | $912.6M | $380.5M | $498.6M | $1.231B | -$780.4M | $908.4M | $921.7M | $13.3M | $577.3M | $461.5M | $315M | -$716.6M | $819.7M | $890.9M | $702.7M | $441.2M | $726.2M | $747.9M | $652.3M | $361.6M | $462.9M | $448.4M | $418.6M | $569.4M | $505.3M | $434.3M | $407.6M | $292.7M | $377.3M | $314.4M | $280.3M | $194.82M | $334.7M | $388.5M | $307.4M | $232.85M | $263.74M | $192.46M | $281.31M | $221.6M | $97.74M | $157.18M | $195.49M | $181.6M | $206.63M | $221.66M | $193.31M | $73.93M | $163.22M | $84.11M | $160.95M | $118.15M | $231.83M | $33.69M | $210.36M | $196.43M | -$19.73M | $113.17M | $91.96M | $83.7M | $93.6M | $99.82M | $96.48M | $64.3M | $67.58M | $56.49M | $58.76M | $85.74M | $60.56M | $158.88M | $42.23M | -$5.48M | $59.71M | -$19.9M | $22.32M | $18.47M | $3.53M | $7.94M | -$1.68M | -$87.01M | -$21.95M | -$36.1M | -$31.51M | -$88.09M | -$59.85M | -$64.71M | -$46.82M | -$49.78M | -$51.96M | -$106.92M | -$91.05M | -$51.7M | -$353.24M | -$100.68M | -$71.53M | -$149.41M | -$124.92M | -$104M | -$71.45M | -$54.19M | -$39.67M | -$58.61M | -$41.96M | -$18.19M | -$12.93M | -$9.97M | -$9.5M | -$12.02M | -$13.4M | -$19.69M | -$1.45M | -$1.57M | -$500K | -$100K | -$100K |
Minority Interests | -$19M | -$16.1M | -$59.3M | -$13.7M | -$9.9M | -$900K | -$11.9M | -$8.1M | -$4.3M | $71.6M | $9.6M | $14.2M | $20.8M | $32.8M | $20M | $7.3M | $9M | $12.2M | -$3.2M | -$1.6M | -$7.3M | $3.5M | $1.5M | -$2.3M | -$3.6M | -$6.7M | -$6.7M | -$5.2M | -$10.2M | -$15.1M | -$10.4M | -$7.7M | $4.9M | $43.69M | -$17.4M | -$21.5M | $8.7M | -$3.65M | $774K | -$4.91M | -$6.15M | $11.11M | $5.26M | -$1.12M | -$2.18M | -$1.21M | $963K | $12.77M | $9.19M | $26.06M | $16.9M | $15.71M | $10.46M | $17.53M | $264K | $14.52M | $10.95M | $8.68M | $4.03M | $2.04M | -$119K | -$189K | -$162K | -$154K | -$165K | $48K | -$223K | -$199K | -$158K | $97K | -$95K | -$98K | -$73K | -$74K | -$80K | -$96K | -$88K | -$187K | -$60K | -$280K | -$257K | -$336K | -$128K | -$56K | -$55K | -$182K | -$271K | -$490K | -$1.42M | -$1.43M | -$907K | -$793K | -$570K | -$745K | -$639K | -$491K | -$243K | -$302K | -$19K | $61K | -$58K | -$284K | $140K | -$22K | -$36K | -$63K | -$158K | $82K | -$3K | -$32K | -$66K | -$110K | -$79K | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $859.5M | $820.7M | $853.3M | $366.8M | $488.7M | $1.23B | -$792.3M | $900.3M | $917.4M | $84.9M | $586.9M | $475.7M | $335.8M | -$683.8M | $839.7M | $898.2M | $711.7M | $453.4M | $723M | $746.3M | $645M | $365.1M | $464.4M | $446.1M | $415M | $562.7M | $498.6M | $429.1M | $397.4M | $277.6M | $366.9M | $306.7M | $285.2M | $238.5M | $317.3M | $367M | $316.1M | $229.21M | $264.51M | $187.55M | $275.16M | $232.7M | $103M | $156.06M | $193.32M | $180.39M | $207.59M | $234.43M | $202.5M | $99.98M | $180.12M | $99.82M | $171.41M | $135.68M | $232.09M | $48.21M | $221.31M | $205.11M | -$15.7M | $115.21M | $91.84M | $83.51M | $93.44M | $99.67M | $96.32M | $64.35M | $67.36M | $56.29M | $58.6M | $85.84M | $60.47M | $158.79M | $42.16M | -$5.55M | $59.63M | -$19.99M | $22.23M | $18.29M | $3.47M | $7.66M | -$1.94M | -$87.34M | -$22.08M | -$36.15M | -$31.56M | -$88.27M | -$60.12M | -$65.2M | -$48.24M | -$51.22M | -$52.86M | -$107.72M | -$91.62M | -$52.44M | -$353.88M | -$101.17M | -$71.77M | -$149.71M | -$124.94M | -$103.94M | -$71.51M | -$54.47M | -$39.53M | -$58.63M | -$42M | -$18.25M | -$13.09M | -$9.88M | -$9.5M | -$12.05M | -$13.47M | -$19.8M | -$1.53M | -$1.57M | -$500K | -$100K | -$100K |
Shares Outstanding (Basic) | 466.2M | 467.59M | 468.29M | 468.18M | 467.64M | 467.34M | 467.2M | 467.04M | 466.52M | 466.25M | 466.17M | 466.09M | 465.74M | 465.61M | 465.59M | 458.78M | 455.95M | 455.5M | 455.22M | 450.62M | 444.49M | 444.29M | 443.77M | 443.44M | 443.06M | 442.94M | 442.76M | 442.2M | 441.35M | 440.84M | 440.89M | 441.5M | 435.12M | 428.84M | 429.28M | 427.3M | 427.28M | 426.07M | 425.52M | 424.91M | 424.06M | 423.74M | 423.38M | 423.15M | 405.11M | 396.55M | 396.24M | 395.87M | 395.15M | 394.75M | 394.76M | 395.42M | 395.24M | 395.2M | 395.24M | 394.74M | 393.89M | - | 395.18M | 396.6M | 397.77M | - | 400.6M | 402.73M | 402.35M | - | 397.32M | 397.42M | 397.18M | - | 393.57M | 396.94M | 397.13M | - | 410.07M | 417.68M | 421.63M | - | 425.94M | 423.25M | 417.38M | - | 334.14M | 230.79M | 230.16M | - | 224.84M | 223.58M | 220.41M | - | 213.79M | 202.91M | 195.7M | - | 195.57M | 195.36M | 195.29M | - | 193.14M | 190.76M | 187.18M | - | 178.06M | 161.02M | 156.52M | - | 155.63M | 155.6M | 131.27M | - | 104.62M | 56.03M | 48.97M | - | 50M | 442.95M | 442.95M |
Shares Outstanding (Diluted) | 466.83M | 468.43M | 469.04M | 468.79M | 468.52M | 468.42M | 468.26M | 467.78M | 467.66M | 467.45M | 467.16M | 466.98M | 466.81M | 466.7M | 466.8M | 459.82M | 457.21M | 457.13M | 456.98M | 452.35M | 446.29M | 446.35M | 446.16M | 445.87M | 445.83M | 445.92M | 445.83M | 445.34M | 444.62M | 444.3M | 444.12M | 444.36M | 438.52M | 432.47M | 432.83M | 430.49M | 430.2M | 429.9M | 429.93M | 429M | 427.89M | 427.8M | 427.23M | 426.93M | 409.4M | 400.9M | 400.4M | 399.59M | 399.12M | 398.61M | 398.35M | 399.46M | 399.66M | 399.63M | 399.49M | 398.81M | 398.45M | - | 395.18M | 400.25M | 401.9M | - | 403.46M | 405.02M | 406.08M | - | 405.73M | 408.83M | 408.25M | - | 416.54M | 421.62M | 421.62M | - | 418.01M | 429.85M | 439.56M | - | 435.14M | 435.6M | 417.38M | - | 334.14M | 230.79M | 230.16M | - | 224.84M | 223.58M | 220.41M | - | 213.79M | 202.91M | 195.7M | - | 195.57M | 195.36M | 195.29M | - | 193.14M | 190.76M | 187.18M | - | 178.06M | 161.02M | 156.52M | - | 155.63M | 155.6M | 131.27M | - | 104.62M | 56.03M | 48.97M | - | 50M | 446.02M | 446.02M |
EPS (Basic) | $1.84 | $1.76 | $1.82 | $0.78 | $1.05 | $2.63 | -$1.70 | $1.93 | $1.97 | $0.18 | $1.26 | $1.02 | $0.72 | -$1.47 | $1.80 | $1.96 | $1.56 | $1 | $1.59 | $1.66 | $1.45 | $0.82 | $1.05 | $1.01 | $0.94 | $1.27 | $1.13 | $0.97 | $0.90 | $0.63 | $0.83 | $0.69 | $0.63 | $0.51 | $0.70 | $0.81 | $0.68 | $0.48 | $0.56 | $0.38 | $0.59 | $0.49 | $0.18 | $0.31 | $0.45 | $0.43 | $0.50 | $0.58 | $0.51 | $0.25 | $0.46 | $0.25 | $0.43 | $0.34 | $0.59 | $0.12 | $0.56 | - | -$0.04 | $0.29 | $0.23 | - | $0.23 | $0.25 | $0.24 | - | $0.17 | $0.14 | $0.15 | - | $0.15 | $0.40 | $0.11 | - | $0.15 | -$0.05 | $0.05 | - | $0.01 | $0.02 | -$0.01 | - | -$0.07 | -$0.16 | -$0.14 | - | -$0.27 | -$0.29 | -$0.22 | - | -$0.25 | -$0.53 | -$0.47 | - | -$1.81 | -$0.52 | -$0.37 | - | -$0.65 | -$0.54 | -$0.38 | - | -$0.22 | -$0.36 | -$0.27 | - | -$0.08 | -$0.06 | -$0.07 | - | -$0.13 | -$0.35 | -$0.03 | - | -$0.01 | -$0.00023 | -$0.00023 |
EPS (Diluted) | $1.84 | $1.75 | $1.82 | $0.78 | $1.04 | $2.62 | -$1.70 | $1.92 | $1.96 | $0.18 | $1.26 | $1.02 | $0.72 | -$1.47 | $1.80 | $1.95 | $1.56 | $0.99 | $1.58 | $1.65 | $1.45 | $0.82 | $1.04 | $1 | $0.93 | $1.26 | $1.12 | $0.96 | $0.89 | $0.62 | $0.83 | $0.69 | $0.63 | $0.51 | $0.69 | $0.80 | $0.67 | $0.47 | $0.55 | $0.37 | $0.58 | $0.48 | $0.18 | $0.30 | $0.45 | $0.42 | $0.50 | $0.58 | $0.51 | $0.25 | $0.45 | $0.25 | $0.43 | $0.34 | $0.58 | $0.12 | $0.56 | - | -$0.04 | $0.29 | $0.23 | - | $0.23 | $0.25 | $0.24 | - | $0.17 | $0.14 | $0.15 | - | $0.15 | $0.38 | $0.10 | - | $0.14 | -$0.05 | $0.05 | - | $0.008 | $0.018 | -$0.01 | - | -$0.07 | -$0.16 | -$0.14 | - | -$0.27 | -$0.29 | -$0.22 | - | -$0.25 | -$0.53 | -$0.47 | - | -$1.81 | -$0.52 | -$0.37 | - | -$0.65 | -$0.54 | -$0.38 | - | -$0.22 | -$0.36 | -$0.27 | - | -$0.08 | -$0.06 | -$0.07 | - | -$0.13 | -$0.35 | -$0.03 | - | -$0.01 | -$0.00023 | -$0.00023 |
EBIT | $1.365B | $1.309B | $1.297B | $854.4M | $942.8M | $1.627B | $907.3M | $1.394B | $1.398B | $385.9M | $1.181B | $822.8M | $708.6M | -$455.1M | $1.15B | $1.175B | $987.6M | $752.6M | $1.004B | $1.034B | $909.6M | $615.8M | $693.1M | $657.2M | $648.5M | $669.8M | $743.3M | $668.4M | $649.1M | $407.2M | $598.4M | $529.6M | $449.1M | $331.78M | $554.2M | $596.6M | $515.2M | $480.05M | $476.21M | $417.29M | $470.59M | $397.25M | $341.8M | $320.01M | $367.67M | $342.08M | $360.64M | $390.07M | $354.64M | $261.64M | $285.51M | $173.85M | $288.39M | $266.49M | $343.56M | $154.15M | $329.16M | $244.18M | $83.94M | $253.55M | $237.81M | $205.41M | $228.26M | $186.24M | $183.25M | $168.38M | $183.05M | $165.5M | $154.35M | $172.98M | $159.07M | $157.82M | $148.56M | $100.47M | $98.49M | $93.3M | $86.11M | $75.99M | $72.01M | $70.77M | $67.71M | $64.79M | $37.17M | $30.75M | $30.25M | $4.06M | $27.48M | $13.14M | $14.22M | $12.43M | $12.02M | $3.83M | $2.06M | $233.54M | -$85.44M | -$33.49M | -$5.56M | -$51.79M | -$49.74M | -$44.65M | -$38.8M | -$29.94M | -$20.9M | -$26.99M | -$23.81M | -$11.32M | -$10.33M | -$10.14M | -$9.27M | -$8.3M | -$5.18M | -$14.75M | $87K | -$6.97M | $4.5M | $2M | $1.4M |
EBITDA | $1.816B | $1.906B | $1.802B | $1.849B | $1.781B | $1.675B | $1.758B | $1.977B | $1.947B | $1.958B | $1.705B | $1.695B | $1.503B | $1.706B | $1.574B | $2.001B | $1.803B | $2.163B | $1.435B | $1.589B | $1.458B | $1.554B | $1.204B | $1.112B | $1.155B | $1.114B | $1.198B | $1.159B | $1.106B | $1.176B | $1.047B | $979.3M | $895.4M | $798.13M | $1.001B | $993.3M | $991.7M | $867.95M | $874.21M | $814.23M | $812.23M | $750.42M | $682.9M | $723.44M | $634.91M | $610.54M | $606.74M | $636.78M | $600.64M | $507.19M | $470.44M | $361.13M | $509.5M | $425.51M | $487.62M | $326.22M | $479.22M | $395.06M | $376.92M | $370.65M | $355.33M | $332.96M | $335.41M | $303.4M | $293.69M | $286.74M | $288.94M | $272.98M | $254.15M | $281.71M | $263.36M | $259.05M | $246.43M | $237.64M | $228.55M | $241.35M | $217.7M | $203.19M | $209.83M | $204.35M | $220.33M | $238.09M | $173.32M | $134.56M | $130.47M | $153.98M | $164.69M | $136.02M | $108.35M | $109.14M | $95.54M | $128.87M | $119.1M | $72.91M | $82.95M | $72.09M | $79.06M | $157.05M | $95.56M | $83.1M | $56.2M | $55.16M | $55.07M | $57.08M | $31.39M | $28.3M | $24.78M | $23M | $15.4M | $10.77M | $12.07M | -$4.8M | $5.89M | -$6.97M | $4.5M | $2M | $1.4M |