Key Metrics
$123.27
$13.096B
$887M
$3.622B
$1.034B
$3.4B
14.45%
3.46%
3.46%
$238M
$55.108B
$12.328B
$26.972B
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 | - | $5.141B | $4.428B | $3.527B | $3.419B | $4.44B | $3.436B | $2.906B | $2.875B | $3.24B | $3.394B | $2.888B | $2.684B | $3.779B | $4.476B | $5.251B | $4.924B | $4.577B | $4.647B | $3.715B | $3.021B | $3.581B | $3.288B | $3.08B | $2.583B | $3.022B | $3.148B | $3.119B | $2.888B | $3.514B | $3.75B | $3.55B | $3.159B | $3.753B | $3.271B | $3.245B | $2.855B | $3.236B | $2.874B | $2.928B | $2.262B | $2.566B | $2.487B | $2.598B | $2.268B | $2.984B | $3.078B | $2.595B | $2.698B | $3.93B | $2.533B | $2.387B | $2.225B | $2.516B | $2.311B | $2.19B | $2.013B | $2.239B | $2.173B | $2.265B | $2.028B | $2.431B | $2.173B | $2.139B | $1.792B | $2.453B | $2.11B | $1.95B | $1.688B | $2.255B | $2.17B | $2.338B | $2.251B | $2.57B | $1.405B | $2.128B | $1.677B | $2.463B | $2.296B | $2.196B | $1.895B | $2.635B | $2.712B | $2.06B | $1.941B | $2.309B | $1.926B | $1.586B | $1.501B | $2.093B | $1.692B | $1.654B | $1.6B | $2.095B | $1.684B | $1.649B | $1.474B | $1.894B | $2.136B | $1.597B | $1.79B | $1.842B | $1.44B | $1.547B | $1.428B | $1.182B | $1.114B | $1.44B | $1.15B | $1.024B | $1.013B | $1.199B | $1.064B | $945M | $973.5M | $1.03B | $892.4M | $868.6M | $887.1M | $977.3M | $871.3M | $909.5M | $867.1M | $1.032B | $855.9M | $880.2M | $802.6M | $944.4M | $872.7M | $899.6M | $868.9M | $976.2M | $835.2M | $874.8M | $885.8M | $911.5M | $864.9M | $895.8M | $949.9M | $942.8M | $877.4M | $821.4M | $801.5M | $893.4M | $796.3M | $815.6M | $792.7M | $861.8M | $758.4M | $790.1M | $760.7M | $867.9M | $721.9M | $751.7M | $672.8M | $787.2M | $688.2M | $708.5M | $690.9M | $738.1M | $691.4M | $748.9M | $701.6M | $722.3M | $651.3M | $713M | $645.8M | $682.8M | $549.7M | $620M |
Cost of Revenue | - | $4.095B | $3.119B | $2.26B | $2.415B | $3.227B | $2.285B | $1.832B | $1.823B | $2.179B | $2.178B | $1.844B | $1.775B | $2.621B | $3.532B | $4.225B | $4.265B | $3.538B | $3.759B | $2.858B | $2.305B | $2.706B | $2.339B | $2.185B | $1.727B | $2.014B | $2.289B | $2.245B | $2.178B | $2.558B | $3.003B | $2.739B | $2.46B | $2.86B | $2.515B | $2.456B | $2.186B | $2.293B | $2.203B | $2.099B | $1.673B | $1.857B | $1.947B | $1.87B | $1.735B | $2.224B | $2.164B | $1.979B | $2.087B | $2.996B | $1.934B | $1.695B | $1.645B | $1.759B | $3.841B | $1.448B | $1.4B | $1.61B | $829M | $866M | $771M | $1.071B | $824M | $763M | $608M | $995M | $846M | $735M | $577M | $960M | $974M | $1.034B | $1.032B | $1.266B | $957M | $763M | $698M | $1.135B | $779M | $629M | $588M | $1.06B | $1.084B | $839M | $638M | $969M | $573M | $316M | $377M | $741M | $483M | $452M | $493M | $813M | $435M | $484M | $403M | $727M | $1.01B | $601M | $908M | $948M | $563M | $747M | $579M | $344M | $272M | $510M | $322M | $231M | $211M | $359M | $285M | $208M | $213.6M | $228M | $196.9M | $198.5M | $215.7M | $226.6M | $204.3M | $199.2M | $191.5M | $245M | $208.2M | $204.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | - | $1.046B | $1.309B | $1.267B | $1.004B | $1.213B | $1.151B | $1.074B | $1.052B | $1.061B | $1.216B | $1.044B | $909M | $1.158B | $944M | $1.026B | $659M | $1.039B | $888M | $857M | $716M | $875M | $949M | $895M | $856M | $1.008B | $859M | $874M | $710M | $956M | $747M | $811M | $699M | $893M | $756M | $789M | $669M | $943M | $671M | $829M | $589M | $709M | $540M | $728M | $533M | $760M | $914M | $616M | $611M | $934M | $599M | $692M | $580M | $757M | -$1.53B | $742M | $613M | $629M | $1.344B | $1.399B | $1.257B | $1.36B | $1.349B | $1.376B | $1.184B | $1.458B | $1.264B | $1.215B | $1.111B | $1.295B | $1.196B | $1.304B | $1.219B | $1.304B | $448M | $1.365B | $979M | $1.328B | $1.517B | $1.567B | $1.307B | $1.575B | $1.628B | $1.221B | $1.303B | $1.34B | $1.353B | $1.27B | $1.124B | $1.352B | $1.209B | $1.202B | $1.107B | $1.282B | $1.249B | $1.165B | $1.071B | $1.167B | $1.126B | $996M | $882M | $894M | $877M | $800M | $849M | $838M | $842M | $930M | $828M | $793M | $802M | $840M | $779M | $737M | $759.9M | $801.7M | $695.5M | $670.1M | $671.4M | $750.7M | $667M | $710.3M | $675.6M | $787.3M | $647.7M | $675.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - | - | - | - | -$22M | - | - | $0 | -$20M | $0 | $0 | $1M | -$4M | $3M | $12M | -$5M | -$5M | -$3M | $7M | $3M | -$3M | -$3M | $30M | $5M | -$1M | $3M | $5M | $4M | $4M | $2M | $2M | $2M | $3M | $2M | -$6M | $11M | $12M | $9M | - | -$5M | -$5M | -$5M | - | - | - | - | - | -$2M | -$7M | -$1M | -$3M | -$5M | $5M | -$6M | $7M | -$1M | -$4M | -$5M | - | -$8M | -$3M | $11M | $680M | - | $595M | $653M | $615M | $554M | $595M | $588M | $595M | $623M | $768M | $699M | -$1.22B | $755M | $796M | $734M | $1.105B | $771M | $906M | $1.021B | $999M | $973M | $927M | $893M | $688M | $872M | $851M | $783M | $835M | $742M | $792M | $771M | $711M | $578M | $623M | $551M | $522M | $483M | $705M | $385M | $387M | $352M | $386M | $355M | $394M | $397M | $364M | $325M | $382M | $338M | $300M | $268M | $244.2M | $286.1M | $238.1M | $232.8M | $245.7M | $372M | $236.9M | $224.6M | $257M | $261.6M | $208.8M | $189.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $1M | $5M | $3M | $12M | -$5M | -$5M | -$3M | $7M | $3M | $3M | $4M | $30M | $5M | $6M | $9M | $11M | $9M | $10M | $9M | $10M | $9M | $9M | $9M | - | $16M | $17M | $16M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | -$22M | - | - | - | -$20M | - | - | - | -$9M | - | - | - | - | - | - | - | -$6M | -$7M | - | - | -$7M | -$6M | -$6M | -$5M | -$6M | -$7M | -$8M | -$7M | -$6M | -$7M | -$6M | -$5M | -$5M | -$7M | - | -$5M | -$5M | -$5M | - | - | - | - | - | -$2M | -$7M | -$1M | -$3M | -$5M | $5M | -$6M | $7M | -$1M | -$4M | -$5M | - | -$8M | -$3M | $11M | $680M | - | $595M | $653M | $615M | $554M | $595M | $588M | $595M | $623M | $768M | $699M | -$1.22B | $755M | $796M | $734M | $1.105B | $771M | $906M | $1.021B | $999M | $973M | $927M | $893M | $688M | $872M | $851M | $783M | $835M | $742M | $792M | $771M | $711M | $578M | $623M | $551M | $522M | $483M | $705M | $385M | $387M | $352M | $386M | $355M | $394M | $397M | $364M | $325M | $382M | $338M | $300M | $268M | $244.2M | $286.1M | $238.1M | $232.8M | $245.7M | $372M | $236.9M | $224.6M | $257M | $261.6M | $208.8M | $189.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | - | $414M | $810M | $669M | $448M | $623M | $670M | $517M | $522M | $516M | $725M | $525M | $403M | $648M | $478M | $551M | $183M | $561M | $439M | $404M | $266M | $429M | $431M | $472M | $416M | $527M | $405M | $442M | $303M | $533M | $341M | $430M | $321M | $492M | $388M | $424M | $306M | $569M | $309M | $507M | $255M | $381M | $231M | $441M | $222M | $451M | $530M | $237M | $242M | $559M | $241M | $329M | $223M | $410M | $263M | $406M | $294M | $312M | $346M | $399M | $288M | $390M | $340M | $387M | $256M | $472M | $296M | $332M | $215M | $395M | $302M | $375M | $157M | $299M | $1.374B | $286M | -$167M | $280M | $127M | $367M | $97M | $237M | $394M | -$57M | $71M | $148M | $376M | $122M | $34M | $317M | $155M | $219M | $48M | $217M | $274M | $286M | $187M | $334M | $328M | $212M | -$88M | $244M | $240M | $172M | $203M | $215M | $194M | $281M | $211M | $215M | $190M | $1.199B | $1.064B | $945M | $281.9M | $289.4M | $227M | $202.8M | $205.2M | $156.4M | $212.1M | $262.5M | $208M | $314.1M | $231M | $276.2M | $802.6M | $944.4M | $872.7M | $899.6M | $868.9M | $976.2M | $835.2M | $874.8M | $885.8M | $911.5M | $864.9M | $895.8M | $949.9M | $942.8M | $877.4M | $821.4M | $801.5M | $893.4M | $796.3M | $815.6M | $792.7M | $861.8M | $758.4M | $790.1M | $760.7M | $867.9M | $721.9M | $751.7M | $672.8M | $787.2M | $688.2M | $708.5M | $690.9M | $738.1M | $691.4M | $748.9M | $701.6M | $722.3M | $651.3M | $713M | $645.8M | $682.8M | $549.7M | $620M |
| - | -$225M | -$330M | -$256M | -$218M | -$196M | -$348M | -$161M | -$164M | -$182M | -$243M | -$171M | -$168M | -$153M | -$184M | -$158M | -$168M | -$151M | -$145M | -$468M | -$151M | -$118M | -$107M | -$81M | -$133M | -$136M | -$107M | -$78M | -$103M | -$71M | -$168M | -$61M | -$66M | -$73M | -$174M | -$87M | -$74M | -$65M | -$157M | -$72M | -$60M | -$58M | -$174M | -$75M | -$91M | -$55M | -$94M | -$59M | -$66M | -$74M | -$86M | -$53M | -$72M | -$70M | -$89M | -$69M | -$76M | -$81M | -$102M | -$113M | -$112M | -$109M | -$125M | -$129M | -$125M | -$126M | -$132M | -$112M | -$104M | -$119M | $11M | -$108M | -$109M | $138M | -$991M | $22M | $884M | -$1M | $108M | -$15M | -$125M | $7M | $189M | $122M | $15M | $77M | -$174M | $62M | $80M | $46M | $47M | $26M | $23M | -$20M | -$4M | -$4M | $1M | -$6M | $5M | -$19M | $5M | -$1M | -$8M | -$6M | -$1M | -$2M | -$5M | -$4M | -$6M | -$3M | -$6M | -$4M | -$5M | - | -$8.2M | -$2.9M | -$3.4M | -$3.4M | -$1.8M | $1.7M | -$1.7M | $1.4M | -$100K | -$3.9M | -$1.5M | -$5.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | $31M | $29M | $26M | $25M | $23M | $34M | $48M | $36M | $18M | $12M | $15M | $13M | $17M | $20M | $10M | $8M | $8M | $6M | $6M | $6M | $4M | $7M | $11M | $6M | $10M | $6M | $4M | $3M | $4M | $3M | $3M | $3M | $3M | $3M | $4M | $2M | $3M | $3M | $3M | $3M | $11M | $3M | $4M | $2M | $4M | $3M | $2M | $3M | $2M | $2M | $2M | $3M | $2M | $3M | $2M | $3M | $2M | $2M | $3M | $2M | $3M | $3M | $3M | $3M | $3M | $2M | $11M | $3M | $3M | - | $5M | $4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | - | $293M | $279M | $271M | $256M | $250M | $248M | $252M | $233M | $218M | $208M | $200M | $192M | $191M | $189M | $171M | $161M | $154M | $153M | $156M | $166M | $155M | $188M | $149M | $179M | $175M | $173M | $162M | $154M | $152M | $147M | $142M | $135M | $135M | $132M | $146M | $133M | $125M | $131M | $114M | $114M | $113M | $109M | $116M | $115M | $110M | $106M | $107M | $106M | $110M | $109M | $106M | $112M | $109M | $106M | $109M | $109M | $113M | $124M | $120M | $124M | $126M | $131M | $142M | $136M | $140M | $136M | $143M | $134M | $132M | - | $125M | $122M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | - | $37M | -$80M | -$11M | $13M | $31M | -$134M | $43M | $33M | $18M | -$47M | $14M | $11M | $21M | -$15M | $3M | -$15M | -$5M | $2M | -$318M | $9M | $33M | $74M | $57M | $40M | $29M | $60M | $80M | $48M | $77M | -$24M | $78M | $66M | $59M | -$45M | $55M | $57M | $57M | -$29M | $39M | $51M | $44M | -$68M | $37M | $22M | $51M | $9M | $46M | $37M | $34M | $21M | $51M | $37M | $37M | $14M | $38M | $30M | $30M | $20M | $4M | $10M | $14M | $3M | $10M | $8M | $11M | $2M | $20M | $27M | $10M | $11M | $12M | $9M | $138M | -$991M | $22M | $884M | -$1M | $108M | -$15M | -$125M | $7M | $189M | $122M | $15M | $77M | -$174M | $62M | $80M | $46M | $47M | $26M | $23M | -$20M | -$4M | -$4M | $1M | -$6M | $5M | -$19M | $5M | -$1M | -$8M | -$6M | -$1M | -$2M | -$5M | -$4M | -$6M | -$3M | -$6M | -$4M | -$5M | - | -$8.2M | -$2.9M | -$3.4M | -$3.4M | -$1.8M | $1.7M | -$1.7M | $1.4M | -$100K | -$3.9M | -$1.5M | -$5.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | - | $189M | $480M | $413M | $230M | $427M | $322M | $356M | $358M | $334M | $482M | $354M | $235M | $495M | $294M | $393M | $15M | $410M | $294M | -$64M | $115M | $311M | $324M | $391M | $283M | $391M | $298M | $364M | $200M | $462M | $173M | $369M | $255M | $419M | $214M | $337M | $232M | $504M | $152M | $435M | $195M | $323M | $57M | $366M | $131M | $396M | $436M | $178M | $176M | $485M | $155M | $276M | $151M | $340M | $174M | $337M | $218M | $231M | $244M | $286M | $176M | $281M | $215M | $258M | $131M | $346M | $164M | $220M | $111M | $276M | $186M | $267M | $48M | $316M | $83M | $186M | $591M | $147M | $172M | $248M | -$40M | $194M | $536M | $39M | $36M | $164M | $154M | $134M | $53M | $272M | $162M | $137M | -$24M | $82M | $160M | $148M | $58M | $189M | $195M | $59M | -$189M | $154M | $147M | $80M | $120M | $130M | $109M | $182M | $123M | $129M | $101M | $178M | $162M | $156M | $192.5M | $207.6M | $148.4M | $125.4M | $128.7M | $82.8M | $136M | $184.5M | $106.4M | $237M | $156.8M | $195.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | - | -$58M | $111M | -$6M | $1M | -$18M | $30M | -$121M | $36M | $21M | $63M | $22M | $34M | $50M | $29M | $6M | -$22M | $16M | -$6M | -$119M | $1M | -$6M | $49M | $21M | $6M | $49M | $30M | $47M | $21M | $54M | -$23M | $34M | $19M | $68M | -$66M | $74M | $57M | $110M | $28M | $110M | $50M | $83M | -$20M | $102M | $26M | $122M | $135M | $21M | $50M | $158M | $29M | $76M | $44M | $105M | $35M | $108M | $70M | $73M | $87M | $101M | -$24M | $103M | $59M | $92M | $44M | $116M | $50M | $69M | $27M | $97M | $57M | $97M | $18M | $116M | $12M | $34M | $243M | $51M | $28M | $59M | -$8M | $58M | $148M | $10M | $3M | $38M | $36M | $37M | $18M | $75M | -$67M | -$43M | $13M | -$26M | -$43M | -$13M | -$8M | -$3M | -$23M | -$4M | -$102M | $19M | $8M | -$24M | $12M | $13M | $12M | $21M | $13M | $14M | -$5M | $46M | $61M | $52M | $63.3M | $75.7M | $63.5M | $54.4M | $51M | $37.9M | $57.7M | $76.1M | $53.5M | $89M | $65.2M | $82.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | - | $247M | $369M | $419M | $229M | $445M | $292M | $477M | $322M | $313M | $419M | $332M | $201M | $445M | $265M | $387M | $37M | $394M | $305M | $22M | $179M | $397M | $275M | $477M | $277M | $342M | $268M | $317M | $179M | $408M | $196M | $335M | $236M | $351M | $280M | $263M | $175M | $394M | $124M | $325M | $145M | $240M | $77M | $264M | $105M | $274M | $301M | $157M | $126M | $327M | $126M | $200M | $107M | $235M | $83M | $230M | $147M | $158M | $157M | $185M | $200M | $178M | $156M | $166M | $87M | $230M | $114M | $151M | $84M | $179M | $130M | $178M | $32M | $213M | $417M | $153M | $386M | $135M | $82M | $178M | -$142M | $65M | $310M | -$84M | -$39M | $69M | $48M | $27M | -$16M | $160M | $138M | $156M | -$75M | $139M | $203M | $161M | $73M | $200M | $218M | $63M | -$87M | $138M | $139M | $104M | $108M | $117M | $97M | $161M | $110M | $115M | $106M | $132M | $101M | $104M | $132.5M | $134.8M | $87.8M | $73.9M | $80.6M | $47.8M | $81.2M | $115.7M | $80.6M | $148M | $91.6M | $113.5M | $87.9M | $117M | $79.9M | $105.5M | $123.3M | $146M | $94.8M | $127.1M | $143.3M | $147.8M | $118.1M | $148.4M | $127.9M | $155.4M | $127.2M | $124.7M | $111M | $149.1M | $117.8M | $136.5M | $87.6M | $139.5M | $96.1M | $102.7M | -$462.4M | $145.9M | $73.4M | $7.7M | $106.8M | $173M | $122.6M | $152.6M | $111.3M | $127.1M | $108.6M | $130.1M | $113.5M | $121M | $94.6M | $108.4M | $103.5M | $123.1M | $74.3M | $101M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $1M | $3M | $0 | $0 | $0 | -$1M | $0 | -$2M | -$1M | $2M | $3M | -$7M | -$5M | -$1M | -$2M | $10M | $7M | $7M | $2M | $6M | $7M | $13M | $7M | $7M | $3M | $1M | $4M | -$1M | -$2M | -$1M | -$2M | -$1M | -$2M | -$2M | -$2M | -$1M | -$2M | -$3M | -$1M | -$2M | -$7M | -$2M | $2M | -$2M | -$4M | -$3M | -$1M | -$1M | -$1M | $0 | -$1M | -$1M | -$1M | -$1M | -$4M | -$1M | -$162M | -$1M | -$1M | -$1M | $60M | $10M | $109M | $71M | $72M | $88M | $68M | $53M | $65M | $66M | $51M | $30M | - | $20M | $36M | $16M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | -$1M | -$2M | -$3M | -$3.3M | -$2.9M | -$2.9M | -$2.9M | -$2.9M | -$2.9M | -$2.9M | -$7.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | $0 | - | $1M | $1M | $1M | - | $2M | $0 | $1M | $1M | $0 | $1M | $1M | - | $1M | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $8.6M | $8.8M | $8.9M | $8.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | - | $247M | $369M | $418M | $228M | $444M | $292M | $475M | $322M | $312M | $418M | $332M | $200M | $444M | $265M | $386M | $37M | $394M | $306M | $25M | $179M | $397M | $275M | $476M | $277M | $340M | $267M | $319M | $182M | $401M | $191M | $334M | $234M | $361M | $287M | $270M | $177M | $400M | $131M | $338M | $152M | $247M | $80M | $265M | $109M | $273M | $299M | $156M | $124M | $326M | $124M | $198M | $105M | $234M | $81M | $227M | $146M | $156M | $150M | $183M | $202M | $176M | $152M | $163M | $86M | $229M | $113M | $151M | $83M | $178M | $129M | $177M | $28M | $212M | $255M | $152M | $385M | $134M | $142M | $188M | -$33M | $136M | $382M | $4M | $29M | $122M | $113M | $93M | $35M | $190M | $138M | $176M | -$39M | $155M | $203M | $161M | $73M | $200M | $218M | $63M | -$87M | $138M | $139M | $104M | $108M | $117M | $97M | $161M | $110M | $115M | $106M | $131M | $99M | $101M | $129.2M | $131.9M | $84.9M | $71M | $77.7M | $44.9M | $78.3M | $108.4M | $80.6M | $148M | $91.6M | $113.5M | $87.9M | $117M | $79.9M | $105.5M | $123.3M | $146M | $94.8M | $127.1M | $143.3M | $147.8M | $118.1M | $148.4M | $127.9M | $155.4M | $127.2M | $124.7M | $102.4M | $140.3M | $108.9M | $127.6M | $87.6M | $139.5M | $96.1M | $102.7M | -$462.4M | $145.9M | $73.4M | $7.7M | $106.8M | $173M | $122.6M | $152.6M | $111.3M | $127.1M | $108.6M | $130.1M | $113.5M | $121M | $94.6M | $108.4M | $103.5M | $123.1M | $74.3M | $101M |
Shares Outstanding (Basic) | 208M | 207M | - | 207M | 207M | 207M | - | 207M | 207M | 206M | - | 206M | 206M | 206M | - | 193M | 193M | 193M | - | 193M | 193M | 194M | - | 193M | 192M | 192M | - | 183M | 183M | 182M | - | 182M | 181M | 180M | - | 179M | 179M | 179M | 179M | 179M | 179M | 179M | - | 179M | 179M | 178M | 177M | 177M | 177M | 177M | - | 175M | 174M | 173M | - | 172M | 170M | 170M | - | 169M | 169M | 169M | - | 169M | 169M | 166M | - | 165M | 164M | 163M | - | 163M | 163M | 162M | - | 165M | 174M | 176M | - | 177M | 177M | 177M | - | 176M | 174M | 174M | - | 173M | 173M | 170M | - | 168M | 168M | 167M | - | 167M | 161M | 161M | - | 163.92M | 145M | 141.87M | - | 142.47M | 143M | 145M | - | 145M | 145M | 145.06M | - | 145.05M | 146.38M | 144.44M | - | 144.95M | 143.9M | 144.9M | - | 144.84M | 145M | 144.53M | - | 144.39M | 145.17M | 145.34M | - | 146.25M | 147.96M | 146.53M | - | 147.47M | 148.13M | 147.79M | - | 146.34M | 147.63M | 146.93M | - | 146.6M | 146.21M | 146.71M | - | 146.15M | 147.16M | 146.67M | - | 146.84M | 146.82M | 146.77M | - | 146.77M | 146.75M | 146.75M | - | 146.74M | 146.72M | 146.72M | - | 146.65M | 146.63M | 146.6M | - | 144.17M | 142.43M | 139.08M | - | 136.78M | 132.36M | 132.36M |
Shares Outstanding (Diluted) | 208M | 208M | - | 207M | 207M | 207M | - | 207M | 207M | 207M | - | 206M | 206M | 206M | - | 194M | 194M | 194M | - | 194M | 194M | 194M | - | 193M | 193M | 192M | - | 184M | 184M | 183M | - | 182M | 181M | 180M | - | 179M | 179M | 179M | 179M | 180M | 180M | 180M | - | 180M | 179M | 178M | 177M | 177M | 177M | 177M | - | 176M | 175M | 173M | - | 172M | 171M | 170M | - | 170M | 170M | 170M | - | 170M | 169M | 166M | - | 165M | 164M | 163M | - | 163M | 163M | 163M | - | 166M | 175M | 177M | - | 178M | 177M | 178M | - | 177M | 175M | 175M | - | 174M | 174M | 170M | - | 168M | 168M | 168M | - | 168M | 162M | 161M | - | 164.71M | 145M | 142.2M | - | 142.47M | 143M | 145M | - | 145M | 145M | 145.17M | - | 145.05M | 146.38M | 144.44M | - | 144.95M | 143.9M | 144.9M | - | 144.84M | 145M | 144.53M | - | 144.39M | 145.17M | 145.34M | - | 146.25M | 147.96M | 146.53M | - | 147.47M | 148.13M | 147.79M | - | 146.34M | 147.63M | 146.93M | - | 146.6M | 146.21M | 146.71M | - | 146.15M | 147.16M | 146.67M | - | 146.84M | 146.82M | 146.77M | - | 146.77M | 146.75M | 146.75M | - | 146.74M | 146.72M | 146.72M | - | 146.65M | 146.63M | 146.6M | - | 144.17M | 142.43M | 139.08M | - | 136.78M | 132.36M | 132.36M |
EPS (Basic) | $1.35 | $1.19 | - | $2.02 | $1.10 | $2.14 | - | $2.30 | $1.56 | $1.51 | - | $1.61 | $0.97 | $2.16 | - | $2 | $0.19 | $2.03 | - | $0.13 | $0.92 | $2.05 | - | $2.47 | $1.44 | $1.77 | - | $1.74 | $0.99 | $2.20 | - | $1.84 | $1.29 | $2.01 | - | $1.51 | $0.99 | $2.23 | $0.73 | $1.88 | $0.84 | $1.38 | - | $1.47 | $0.61 | $1.53 | $1.68 | $0.88 | $0.70 | $1.84 | - | $1.13 | $0.60 | $1.35 | - | $1.32 | $0.86 | $0.91 | - | $1.08 | $1.19 | $1.04 | - | $0.97 | $0.51 | $1.38 | - | $0.96 | $0.51 | $1.09 | - | $1.08 | $0.17 | $1.31 | - | $1.20 | $2.21 | $0.76 | - | $1.06 | -$0.19 | $0.77 | - | $0.02 | $0.17 | $0.70 | - | $0.54 | $0.20 | $1.12 | - | $1.05 | -$0.23 | $0.92 | - | $0.96 | $0.42 | $1.25 | - | $0.38 | -$0.60 | $0.98 | - | $0.73 | $0.76 | $0.81 | - | $1.11 | $0.76 | $0.79 | - | $0.91 | $0.69 | $0.72 | - | $0.91 | $0.59 | $0.49 | - | $0.31 | $0.54 | $0.75 | - | $0.98 | $0.58 | $0.73 | - | $0.80 | $0.54 | $0.72 | - | $0.99 | $0.64 | $0.86 | - | $1.01 | $0.80 | $1.01 | - | $1.06 | $0.87 | $0.85 | - | $0.96 | $0.74 | $0.87 | - | $0.89 | $0.59 | $0.64 | - | $0.91 | $0.41 | -$0.04 | - | $1.05 | $0.70 | $0.90 | - | $0.70 | $0.57 | $0.71 | - | $0.66 | $0.48 | $0.59 | - | $0.71 | $0.36 | $0.57 |
EPS (Diluted) | $1.35 | $1.19 | - | $2.01 | $1.10 | $2.14 | - | $2.30 | $1.55 | $1.51 | - | $1.61 | $0.97 | $2.16 | - | $1.99 | $0.19 | $2.03 | - | $0.13 | $0.92 | $2.05 | - | $2.46 | $1.44 | $1.76 | - | $1.73 | $0.99 | $2.19 | - | $1.84 | $1.29 | $2 | - | $1.51 | $0.99 | $2.23 | $0.73 | $1.88 | $0.84 | $1.37 | - | $1.47 | $0.61 | $1.53 | $1.68 | $0.88 | $0.70 | $1.84 | - | $1.13 | $0.60 | $1.34 | - | $1.31 | $0.86 | $0.91 | - | $1.07 | $1.19 | $1.04 | - | $0.96 | $0.51 | $1.38 | - | $0.96 | $0.51 | $1.09 | - | $1.08 | $0.17 | $1.30 | - | $1.19 | $2.20 | $0.76 | - | $1.06 | -$0.19 | $0.76 | - | $0.02 | $0.17 | $0.70 | - | $0.54 | $0.20 | $1.11 | - | $1.04 | -$0.23 | $0.92 | - | $0.96 | $0.42 | $1.24 | - | $0.38 | -$0.60 | $0.98 | - | $0.73 | $0.76 | $0.81 | - | $1.11 | $0.76 | $0.79 | - | $0.91 | $0.69 | $0.72 | - | $0.91 | $0.59 | $0.49 | - | $0.31 | $0.54 | $0.75 | - | $0.98 | $0.58 | $0.73 | - | $0.80 | $0.54 | $0.72 | - | $0.99 | $0.64 | $0.86 | - | $1.01 | $0.80 | $1.01 | - | $1.06 | $0.87 | $0.85 | - | $0.96 | $0.74 | $0.87 | - | $0.89 | $0.59 | $0.64 | - | $0.91 | $0.41 | -$0.04 | - | $1.05 | $0.70 | $0.90 | - | $0.70 | $0.57 | $0.71 | - | $0.66 | $0.48 | $0.59 | - | $0.71 | $0.36 | $0.57 |
EBIT | - | $482M | $759M | $684M | $486M | $677M | $570M | $608M | $591M | $552M | $690M | $554M | $427M | $686M | $483M | $564M | $176M | $564M | $447M | $92M | $281M | $466M | $512M | $540M | $462M | $566M | $471M | $526M | $354M | $614M | $320M | $511M | $390M | $554M | $346M | $483M | $365M | $629M | $283M | $549M | $309M | $436M | $166M | $482M | $246M | $506M | $542M | $285M | $282M | $595M | $264M | $382M | $263M | $449M | $280M | $446M | $327M | $344M | $368M | $406M | $300M | $407M | $346M | $400M | $267M | $486M | $300M | $363M | $245M | $408M | $302M | $392M | $170M | $299M | $1.374B | $286M | -$167M | $280M | $127M | $367M | $97M | $237M | $394M | -$57M | $71M | $148M | $376M | $122M | $34M | $317M | $155M | $219M | $48M | $217M | $274M | $286M | $187M | $334M | $328M | $212M | -$88M | $244M | $240M | $172M | $203M | $215M | $194M | $281M | $211M | $215M | $190M | $1.199B | $1.064B | $945M | $281.9M | $289.4M | $227M | $202.8M | $205.2M | $156.4M | $212.1M | $262.5M | $208M | $314.1M | $231M | $276.2M | $802.6M | $944.4M | $872.7M | $899.6M | $868.9M | $976.2M | $835.2M | $874.8M | $885.8M | $911.5M | $864.9M | $895.8M | $949.9M | $942.8M | $877.4M | $821.4M | $801.5M | $893.4M | $796.3M | $815.6M | $792.7M | $861.8M | $758.4M | $790.1M | $760.7M | $867.9M | $721.9M | $751.7M | $672.8M | $787.2M | $688.2M | $708.5M | $690.9M | $738.1M | $691.4M | $748.9M | $701.6M | $722.3M | $651.3M | $713M | $645.8M | $682.8M | $549.7M | $620M |
EBITDA | - | $931M | $1.305B | $1.164B | $962M | $1.103B | $1.104B | $1.015B | $1.036B | $950M | $1.156B | $938M | $852M | $1.056B | $874M | $928M | $542M | $914M | $804M | $765M | $696M | $801M | $700M | $843M | $809M | $880M | $762M | $849M | $630M | $859M | $606M | $755M | $631M | $802M | $622M | $716M | $585M | $845M | $454M | $749M | $521M | $636M | $490M | $679M | $484M | $705M | $832M | $576M | $557M | $874M | $547M | $666M | $531M | $708M | $551M | $711M | $577M | $576M | $591M | $661M | $538M | $638M | $595M | $661M | $512M | $726M | $580M | $609M | $458M | $630M | $515M | $615M | $377M | $387M | $2.581B | $513M | -$809M | $506M | $232M | $737M | $443M | $455M | $414M | $60M | $272M | $279M | $758M | $250M | $133M | $438M | $248M | $363M | $205M | $438M | $447M | $500M | $372M | $534M | $519M | $458M | $95M | $429M | $426M | $380M | $390M | $409M | $416M | $468M | $399M | $400M | $361M | $1.199B | $1.064B | $945M | $461.9M | $450M | $395.2M | $371.8M | $363.5M | $311.1M | $368.8M | $417.5M | $355.3M | $465.2M | $378.9M | $428.9M | $802.6M | $944.4M | $872.7M | $899.6M | $868.9M | $976.2M | $835.2M | $874.8M | $885.8M | $911.5M | $864.9M | $895.8M | $949.9M | $942.8M | $877.4M | $821.4M | $801.5M | $893.4M | $796.3M | $815.6M | $792.7M | $861.8M | $758.4M | $790.1M | $760.7M | $867.9M | $721.9M | $751.7M | $672.8M | $787.2M | $688.2M | $708.5M | $690.9M | $738.1M | $691.4M | $748.9M | $701.6M | $722.3M | $651.3M | $713M | $645.8M | $682.8M | $549.7M | $620M |