Key Metrics
$22.51
$6.219B
$727M
$3.276B
$1.027B
$1.962B
14.36%
4.23%
4.72%
$1.953B
$13.253B
$6.618B
$5.645B
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 | Aug 31, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Aug 31, 2002 | Jun 30, 2002 | May 31, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Aug 31, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Aug 31, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Aug 31, 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.64B | $1.645B | $1.603B | $1.331B | $1.586B | $1.594B | $1.428B | $1.319B | $1.466B | $1.471B | $1.323B | $1.214B | $1.393B | $1.381B | $1.263B | $1.189B | $1.381B | $1.074B | $998M | $844M | $649M | $399M | $267M | $198M | $103M | $1.052B | $1.334B | $1.262B | $1.483B | $1.39B | $1.361B | $1.299B | $1.518B | $1.346B | $1.344B | $1.254B | $1.441B | $1.348B | $1.337B | $1.295B | $1.459B | $1.339B | $1.334B | $1.283B | $1.439B | $1.302B | $1.32B | $1.294B | $1.431B | $1.309B | $1.295B | $1.211B | $1.399B | $1.224B | $1.731B | $1.158B | $1.326B | $952M | $1.658B | $1.131B | $1.284B | $893M | $1.494B | $1.003B | $1.112B | $823M | $1.319B | $903M | $1.051B | $864M | $1.647B | $1.139B | $1.388B | $1.053B | $1.792B | $1.197B | $1.381B | $1.029B | $1.699B | $1.11B | $1.181B | $825M | $1.234B | $811M | $958M | $790M | $1.1B | $781M | $898M | $777M | $1.05B | $727M | $760M | $828M | $775M | $1.17B | $794M | $777M | $926M | $920M | $790M | $1.017B | $856M | $848M | $1.008B | $872M | $850M | $239M | $227M | $199M | $185M | $439M | $203M | $203M | $341M | $307M | $2.473B | $293M | $402M | $345M | $379M | $246M | $270M | $252M | $268M | $167M | $167M | $130M | $166M | $110M | $369M | $331M | $454M | $387M | $359M | $301M |
Cost of Revenue | $754M | $742M | $792M | $655M | $723M | $728M | $665M | $646M | $670M | $670M | $623M | $594M | $626M | $618M | $581M | $558M | $574M | $484M | $462M | $405M | $314M | $216M | $205M | $223M | $150M | $555M | $653M | $618M | $678M | $648M | $663M | $634M | $700M | $654M | $661M | $619M | $671M | $652M | $655M | $632M | $683M | $655M | $656M | $634M | $686M | $651M | $661M | $645M | $683M | $657M | $650M | $621M | $670M | $628M | $571M | $619M | $669M | $523M | $1.035B | $739M | $774M | $582M | $941M | $666M | $696M | $549M | $1.631B | $629M | $657M | $559M | $1.922B | $435M | $491M | $654M | $1.94B | $450M | $488M | $385M | $614M | $422M | $423M | $513M | $459M | $312M | $344M | $294M | $417M | $310M | $335M | $295M | - | $292M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $892M | $115M | $119M | $129M | $156M | $101M | $95M | $110M | $130M | $77M | $72M | $58M | $172M | $13M | $272M | $255M | $353M | $285.7M | $265M | $237M |
Gross Profit | $886M | $903M | $811M | $676M | $863M | $866M | $763M | $673M | $796M | $801M | $700M | $620M | $767M | $763M | $682M | $631M | $807M | $590M | $536M | $439M | $335M | $183M | $62M | -$25M | -$47M | $497M | $681M | $644M | $805M | $742M | $698M | $665M | $818M | $692M | $683M | $635M | $770M | $696M | $682M | $663M | $776M | $684M | $678M | $649M | $753M | $651M | $659M | $649M | $748M | $652M | $645M | $590M | $729M | $596M | $1.16B | $539M | $657M | $429M | $623M | $392M | $510M | $311M | $553M | $337M | $416M | $274M | -$312M | $274M | $394M | $305M | -$275M | $704M | $897M | $399M | -$148M | $747M | $893M | $644M | $1.085B | $688M | $758M | $312M | $775M | $499M | $614M | $496M | $683M | $471M | $563M | $482M | - | $435M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.581B | $178M | $283M | $216M | $223M | $145M | $175M | $142M | $138M | $90M | $95M | $72M | -$6M | $97M | $97M | $76M | $101M | $101.3M | $94M | $64M |
| $400M | $401M | $411M | $384M | $400M | $395M | $397M | $370M | $372M | $361M | $363M | $340M | $349M | $343M | $338M | $329M | $325M | $296M | $295M | $276M | $234M | $184M | $166M | $127M | $138M | $344M | $341M | $346M | $359M | $356M | $352M | $345M | $366M | $343M | $340M | $333M | $350M | $347M | $350M | $349M | $359M | $355M | $348M | $343M | $351M | $351M | $450M | $337M | $348M | $342M | $395M | $386M | $418M | $380M | -$407M | $366M | $382M | $297M | $292M | $191M | $210M | $174M | $281M | $180M | $167M | $140M | -$530M | $145M | $153M | $130M | -$685M | $456M | $497M | $1.415B | -$686M | $459M | $2.012B | $397M | $2.042B | $1.858B | $427M | $830M | $1.531B | $1.094B | $1.163B | $1.019B | $1.409B | $1.087B | $1.148B | $318M | - | $1.028B | $642M | $1.417B | $612M | $133M | $8M | $632M | $7M | $687M | $1.255B | $153M | $7M | $665M | $9M | $1.353B | $5M | $7M | $73M | $214M | $216M | $15M | $5M | $68M | $8M | $8M | $17M | $12M | $9M | $12M | $20M | $9M | $9M | $9M | $18M | $8M | $8M | $9M | $10M | $8M | $17M | $10M | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $29M | $28M | $41M | $27M | $25M | $31M | $36M | $25M | $29M | $27M | $35M | $26M | $26M | $28M | $30M | $29M | $25M | $23M | $26M | $24M | $25M | $24M | $21M | $18M | $25M | $25M | $27M | $26M | $25M | $29M | $22M | $24M | $30M | $28M | $19M | $24M | $26M | $28M | $25M | $28M | $27M | $27M | $26M | $21M | $21M | $30M | $160M | $23M | $28M | $27M | $59M | $50M | $65M | $47M | -$407M | $43M | $55M | $33M | $292M | $191M | $210M | $174M | $281M | $180M | $167M | $140M | -$530M | $145M | $153M | $130M | -$685M | $456M | $497M | $143M | -$686M | $464M | $494M | $67M | $117M | $451M | $77M | $54M | $13M | $49M | $57M | $46M | $111M | $47M | $50M | $44M | - | $27M | $28M | $35M | $32M | $133M | $8M | $29M | $7M | $44M | $13M | $153M | $7M | $37M | $9M | $8M | $5M | $7M | - | $10M | $10M | $15M | $5M | - | $8M | $8M | $17M | $12M | $9M | $12M | $20M | $9M | $9M | $9M | $18M | $8M | $8M | $9M | $10M | $8M | $17M | $10M | - | - | - | - |
| Other Operating Expenses | $371M | $373M | $370M | $357M | $375M | $364M | $361M | $345M | $343M | $334M | $328M | $314M | $323M | $315M | $308M | $300M | $300M | $273M | $269M | $252M | $209M | $160M | $145M | $109M | $113M | $319M | $314M | $320M | $334M | $327M | $330M | $321M | $336M | $315M | $321M | $309M | $324M | $319M | $325M | $321M | $332M | $328M | $322M | $322M | $330M | $321M | $290M | $314M | $320M | $315M | $336M | $336M | $353M | $333M | - | $323M | $327M | $264M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.272B | - | -$5M | $1.518B | $330M | $1.925B | $1.407B | $350M | $776M | $1.518B | $1.045B | $1.106B | $973M | $1.298B | $1.04B | $1.098B | $274M | - | $1.001B | $614M | $1.382B | $580M | - | - | $603M | - | $643M | $1.242B | - | - | $628M | - | $1.345B | - | - | $73M | $204M | $206M | - | - | $68M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $293M | $312M | $192M | $96M | $268M | $275M | $169M | $106M | $236M | $260M | $151M | $106M | $250M | $251M | $178M | $138M | $320M | $122M | $76M | -$100M | -$68M | -$166M | -$271M | -$318M | -$353M | -$11M | $165M | $133M | $280M | $216M | $181M | -$92M | $263M | $171M | $126M | $126M | $242M | $169M | $149M | $132M | $239M | $148M | $149M | $129M | $224M | $127M | $88M | $134M | $226M | $138M | $136M | $79M | $205M | $90M | $106M | $61M | $177M | $16M | $120M | $54M | $152M | -$3M | $92M | $23M | $110M | -$2M | $34M | -$8M | $104M | $20M | $216M | $118M | $272M | $133M | $370M | $164M | $281M | $131M | $304M | $121M | $227M | $110M | $182M | $67M | $163M | $95M | $140M | $44M | $131M | $84M | -$4.289B | $28M | $32M | $99M | $79M | -$4.196B | $1.514B | $60M | $1.689B | $149M | $1.458B | -$4.492B | $1.607B | $97M | $1.821B | $162M | -$575M | $388M | $79M | $49M | $320M | -$720M | $342M | $67M | $476M | $435M | $159M | $107M | $207M | $146M | $125M | $80M | $115M | $82M | $66M | $41M | $54M | $29M | -$13M | $30M | $56M | $24M | $16M | $61M | $53M | $24M |
| -$34M | $206M | -$48M | $76M | -$16M | -$25M | -$66M | -$16M | $22M | $10M | -$8M | $22M | -$22M | $38M | -$32M | -$16M | -$21M | -$20M | $237M | -$33M | -$15M | -$33M | $141M | -$71M | -$49M | -$29M | -$71M | $243M | $26M | -$25M | $218M | $512M | -$35M | $89M | -$10M | $21M | -$3M | -$14M | -$17M | -$5M | $144M | $27M | $21M | -$33M | $3M | -$37M | $175M | $17M | -$51M | $43M | -$68M | -$66M | -$74M | -$63M | -$58M | -$90M | -$85M | -$84M | -$96M | -$86M | -$77M | -$77M | -$106M | -$89M | -$84M | -$102M | -$108M | -$84M | -$105M | -$88M | -$108M | -$85M | -$82M | -$78M | -$125M | -$75M | -$125M | $1M | -$11M | -$94M | $1M | -$11M | $0 | -$1M | $148M | $8M | -$7M | $10M | $8M | $1M | -$77M | $2M | $1M | $4M | $1M | -$46M | $1M | $1M | $1M | $1M | $1M | -$50M | $3M | $3M | $2M | -$2M | - | $1M | - | - | $1M | - | - | - | $4M | $12M | -$183M | $3M | $5M | $14M | $4M | $6M | $2M | $3M | $16M | $13M | $10M | $6M | $9M | $5M | $8M | $5M | $10M | $8M | $6M | $5M | |
| Non-Operating Interest Income | $18M | $12M | $10M | $7M | $7M | $8M | $11M | $11M | $14M | $18M | $19M | $22M | $20M | $14M | $13M | $10M | $6M | $1M | $0 | $1M | $0 | $1M | $1M | $0 | $1M | $6M | $9M | $8M | $7M | $8M | $7M | $3M | $2M | $3M | $2M | $2M | $1M | $1M | $1M | $0 | $0 | $1M | $2M | $0 | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $12M | $4M | $3M | $4M | $5M | $5M | $5M | $4M | $5M | $2M | $1M | $1M | $2M | $1M | $2M | $2M | $7M | $4M | $4M | $4M | $10M | $9M | $12M | - | - | $8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $58M | $59M | $60M | $60M | $58M | $57M | $59M | $59M | $50M | $47M | $49M | $48M | $45M | $46M | $43M | $40M | $37M | $36M | $40M | $43M | $43M | $42M | $50M | $66M | $40M | $37M | $82M | $46M | $43M | $43M | $36M | $45M | $45M | $44M | $36M | $43M | $43M | $39M | $32M | $38M | $39M | $39M | $63M | $46M | $51M | $49M | $44M | $51M | $53M | $55M | $37M | $62M | $71M | $76M | $80M | $93M | $94M | $86M | $112M | $87M | $89M | $82M | $116M | $89M | $82M | $96M | $115M | $95M | $82M | $87M | $101M | $90M | $88M | $83M | $110M | $82M | $136M | - | - | $100M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $6M | $253M | $2M | $129M | $35M | $24M | -$18M | $32M | $58M | $39M | $22M | $48M | $3M | $70M | -$2M | $14M | $10M | $15M | $277M | $9M | $28M | $8M | $190M | -$5M | -$10M | $2M | $2M | $281M | $62M | $10M | $247M | $554M | $8M | $130M | $24M | $62M | $39M | $24M | $14M | $33M | $183M | $65M | $82M | $13M | $53M | $11M | $218M | $67M | $1M | $97M | -$32M | -$5M | -$4M | $12M | $10M | -$1M | $6M | -$2M | $11M | -$4M | $7M | $1M | $5M | -$2M | -$3M | -$7M | $5M | $10M | -$25M | -$3M | -$14M | $1M | $2M | $1M | -$25M | -$2M | -$1M | $1M | -$11M | -$2M | $1M | -$11M | $0 | -$1M | $148M | $8M | -$7M | $10M | $8M | $1M | -$77M | $2M | $1M | $4M | $1M | -$46M | $1M | $1M | $1M | $1M | $1M | -$50M | $3M | $3M | $2M | -$2M | - | $1M | - | - | $1M | - | - | - | $4M | $12M | -$183M | $3M | $5M | $14M | $4M | $6M | $2M | $3M | $16M | $13M | $10M | $6M | $9M | $5M | $8M | $5M | $10M | $8M | $6M | $5M |
Income Before Tax | $259M | $518M | $144M | $172M | $252M | $250M | $103M | $90M | $258M | $270M | $143M | $128M | $228M | $289M | $146M | $122M | $299M | $102M | $313M | -$133M | -$83M | -$199M | -$130M | -$389M | -$402M | -$40M | $89M | $376M | $306M | $191M | $393M | $420M | $228M | $260M | $110M | $147M | $239M | $155M | $126M | $127M | $383M | $175M | $162M | $96M | $227M | $90M | $255M | $151M | $174M | $181M | $58M | $13M | $131M | $27M | $36M | -$29M | $92M | -$68M | $24M | -$32M | $75M | -$80M | -$14M | -$66M | $26M | -$104M | -$74M | -$92M | -$1M | -$68M | $108M | $33M | $190M | $55M | $266M | $89M | $156M | $35M | $152M | $26M | $108M | $13M | $60M | -$23M | $123M | -$10M | $10M | -$58M | $5M | -$38M | -$112M | -$79M | -$76M | -$15M | -$39M | -$5M | -$45M | -$46M | $35M | $35M | -$8M | -$29M | - | -$6M | $62M | $35M | $178M | -$13M | -$13M | -$48M | -$59M | - | -$31M | -$31M | - | - | -$1M | $12M | $111M | $52M | $17M | $10M | $45M | $11M | -$7M | $1M | $12M | -$14M | -$61M | - | $1M | -$20M | -$13M | $14M | - | -$24M |
Income Tax | $18M | $17M | $7M | $9M | $27M | -$1M | -$6M | $6M | $16M | -$2M | $9M | $15M | $14M | -$2M | -$3M | $6M | $39M | -$16M | -$10M | -$13M | -$22M | -$46M | -$64M | -$73M | -$46M | -$37M | $8M | $4M | $16M | $2M | $87M | $42M | $17M | $4M | $17M | $42M | $27M | -$6M | -$2M | $19M | $32M | -$9M | -$4M | $9M | $13M | -$9M | -$3M | $6M | $15M | -$4M | $2M | $11M | $15M | -$7M | $21M | $11M | $12M | -$13M | $8M | $3M | $8M | -$20M | -$10M | -$5M | $6M | -$22M | -$10M | -$25M | $10M | -$14M | -$14M | $4M | $13M | -$7M | $0 | -$4M | $11M | -$6M | -$9M | -$4M | $17M | $1M | $1M | -$15M | $38M | $0 | -$8M | -$10M | $11M | -$3M | -$2M | -$12M | -$11M | $6M | -$4M | -$2M | -$7M | -$7M | $11M | $11M | $4M | -$7M | - | $0 | $12M | $3M | -$105M | $4M | $4M | $2M | -$1M | - | $1M | $1M | - | - | -$95M | $8M | $45M | $22M | $8M | $4M | $19M | $5M | -$1M | $3M | $5M | -$2M | -$12M | - | $4M | -$6M | -$1M | $3M | - | -$6M |
Net Income | $241M | $501M | $137M | $163M | $225M | $251M | $109M | $84M | $242M | $272M | $134M | $113M | $214M | $291M | $149M | $116M | $260M | $118M | $323M | -$120M | -$61M | -$153M | -$66M | -$316M | -$356M | -$3M | $81M | $372M | $290M | $189M | $306M | $378M | $211M | $256M | $93M | $105M | $212M | $161M | $128M | $108M | $351M | $184M | $166M | $87M | $214M | $99M | $258M | $145M | $159M | $185M | $126M | $18M | $121M | $60M | $15M | -$36M | $83M | $0 | $16M | -$35M | $64M | -$60M | -$6M | -$61M | $20M | -$84M | -$71M | -$58M | -$69M | -$60M | $122M | $47M | $193M | $63M | $273M | $97M | $149M | $198M | $207M | $41M | $346M | $185M | $78M | -$5M | $99M | $10M | $67M | -$51M | $16M | -$28M | $144M | -$97M | -$97M | -$15M | -$35M | $34M | -$42M | -$41M | $9M | $30M | -$11M | $26M | -$7M | -$7M | $29M | $47M | $182M | -$13M | -$21M | -$64M | -$62M | $25M | -$20M | -$28M | $38M | $18M | $183M | -$150M | $52M | $14M | -$1M | $6M | $13M | $0 | -$10M | -$2M | $6M | -$13M | -$95M | -$5M | -$30M | -$14M | -$15M | $8M | - | -$18M |
Minority Interests | -$4M | -$7M | -$2M | -$2M | -$4M | -$3M | -$1M | -$2M | -$3M | -$4M | -$2M | -$2M | -$4M | -$4M | -$2M | -$2M | -$4M | -$2M | -$3M | $1M | $1M | $1M | $2M | $3M | $4M | $0 | -$1M | -$4M | -$4M | -$3M | -$3M | -$56M | -$2M | -$3M | -$1M | -$1M | -$2M | -$3M | -$2M | -$1M | -$4M | -$2M | -$3M | -$2M | -$2M | -$1M | -$4M | -$1M | -$4M | -$6M | -$3M | $1M | -$2M | -$4M | $0 | $2M | -$1M | -$2M | $1M | $2M | -$2M | $0 | $0 | $3M | -$1M | $0 | $1M | $3M | $1M | $1M | - | $0 | -$10M | -$9M | - | -$5M | -$5M | -$11M | -$11M | -$1M | -$16M | -$13M | -$4M | $0 | -$8M | -$4M | -$6M | $4M | $1M | -$3M | $6M | $9M | $9M | $1M | $1M | -$37M | $4M | $3M | $15M | -$6M | $12M | -$49M | - | $0 | $20M | -$15M | $98M | -$4M | $4M | $11M | $4M | $32M | -$8M | - | $36M | $27M | -$88M | $6M | $14M | $16M | $8M | - | $13M | $11M | $4M | - | $1M | $1M | $1M | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $4M | - | - | - | - | - | - | - | - | - | - | - | - | - | $28M | - | $10M | - | $0 | - | $4M | - | $0 | $4M | - | - | - | $9M | $18M | - | - | - | - | $18M | - | $18M | - | - | - | $18M | - | - | - | - | $10M | - | -$4M | - | - | $2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $237M | $494M | $135M | $161M | $221M | $248M | $108M | $82M | $239M | $268M | $132M | $111M | $210M | $287M | $147M | $114M | $256M | $116M | $320M | -$119M | -$60M | -$152M | -$64M | -$313M | -$352M | -$3M | $80M | $368M | $286M | $186M | $303M | $322M | $209M | $253M | $92M | $104M | $210M | $158M | $126M | $107M | $347M | $182M | $163M | $85M | $212M | $98M | $254M | $144M | $155M | $179M | $123M | $19M | $119M | $56M | $15M | -$34M | $82M | -$2M | $17M | -$33M | $62M | -$60M | -$6M | -$58M | $15M | -$84M | -$70M | -$55M | -$68M | -$59M | $122M | $47M | $183M | $54M | $273M | $92M | $144M | $187M | $168M | $40M | $320M | $172M | $74M | -$5M | $87M | $6M | $61M | -$51M | $17M | -$31M | $150M | -$97M | -$106M | -$14M | -$34M | -$3M | -$38M | -$56M | $24M | $6M | $1M | -$23M | -$7M | -$25M | $49M | $32M | $280M | -$17M | -$27M | -$53M | -$54M | $57M | -$28M | -$30M | $74M | $45M | $95M | -$144M | $66M | $30M | $7M | $6M | $26M | $11M | -$6M | -$2M | $7M | -$12M | -$94M | -$5M | -$30M | -$14M | -$15M | $8M | - | -$18M |
Shares Outstanding (Basic) | 684.9M | 687.5M | 687.7M | 687.5M | 692.5M | 697.8M | 699M | 700.9M | 704.3M | 704M | 704.5M | 709.7M | 711.3M | 713.4M | 715M | 714.9M | 717M | 714.3M | 714M | 713.9M | 707.6M | 705.6M | 705.3M | 705.2M | 705.1M | 708.1M | 716.3M | 725.5M | 739.1M | 740.6M | 740.3M | 739.9M | 739.7M | 739.2M | 739M | 738.8M | 738.6M | 738M | 737.9M | 740.6M | 744M | 749.6M | 753.2M | 746.4M | 753.9M | 756M | 755.7M | 755.6M | 755.4M | 754.9M | 754.7M | 749M | 745.2M | 728.2M | 723.9M | 721.3M | 718.1M | 707.5M | - | 702.1M | 685.7M | 677.3M | - | 654.5M | 652.5M | 648.1M | - | 619.4M | 587.62M | 526.1M | - | 530.7M | 531.92M | 534.07M | - | 533.76M | 533.56M | 540.17M | - | 554.77M | 503.11M | 385.55M | - | 374.72M | 355.46M | 360.2M | - | 360.69M | 357.68M | 340.65M | - | 283.23M | 283.23M | 261.17M | 274.65M | - | 271.02M | 266.84M | 270.51M | 255.49M | 269.28M | - | 268.26M | 272.52M | 246.29M | 229.94M | - | 225.34M | 224.83M | 227.97M | 224.62M | - | 227.97M | 227.97M | 236.33M | 229.94M | - | 207.27M | 210.78M | 204.39M | - | 204.39M | 204.39M | 224.83M | - | 204.39M | 178.84M | 175.19M | - | 170.33M | 161.36M | 158.97M | - | 163.51M | 153.29M | 153.29M |
Shares Outstanding (Diluted) | 687M | 689.3M | 690.5M | 689.5M | 693.9M | 698.3M | 700.9M | 702.4M | 705.9M | 705.5M | 707.6M | 711.9M | 713.2M | 714.9M | 717.7M | 717.6M | 717M | 716.1M | 716.1M | 713.9M | 707.6M | 705.6M | 705.3M | 705.2M | 705.1M | 708.1M | 717.1M | 725.8M | 739.4M | 740.8M | 741M | 740.5M | 740.2M | 739.6M | 739.6M | 739M | 738.8M | 738.2M | 738.6M | 741.1M | 744.3M | 749.7M | 761.9M | 746.8M | 785.5M | 756.3M | 787.6M | 756.4M | 755.9M | 785.1M | 755.6M | 749.7M | 745.9M | 738.6M | 725.1M | 721.3M | 730.6M | 707.5M | - | 702.1M | 687.1M | 677.3M | - | 654.5M | 654.1M | 648.1M | - | 619.4M | 587.62M | 526.1M | - | 531.01M | 563.81M | 534.28M | - | 565.96M | 565.14M | 540.17M | - | 554.77M | 527.46M | 385.55M | - | 374.72M | 371.62M | 360.2M | - | 360.69M | 357.68M | 340.65M | - | 283.23M | 283.23M | 261.17M | 274.65M | - | 271.02M | 266.84M | 273.78M | 255.49M | 291.26M | - | 290.85M | 272.52M | 304.03M | 229.94M | - | 290.64M | 224.83M | 227.97M | 224.62M | - | 227.97M | 227.97M | 243.95M | 242.04M | - | 213.28M | 224.83M | 218.99M | - | 204.39M | 204.39M | 224.83M | - | 204.39M | 238.46M | 175.19M | - | 170.33M | 161.36M | 158.97M | - | 163.51M | 153.29M | 153.29M |
EPS (Basic) | $0.35 | $0.72 | $0.20 | $0.23 | $0.32 | $0.35 | $0.15 | $0.12 | $0.34 | $0.38 | $0.19 | $0.16 | $0.30 | $0.40 | $0.21 | $0.16 | $0.36 | $0.16 | $0.45 | -$0.17 | -$0.09 | -$0.22 | -$0.09 | -$0.44 | -$0.50 | -$0.0042 | $0.11 | $0.51 | $0.39 | $0.25 | $0.41 | $0.43 | $0.28 | $0.34 | $0.12 | $0.14 | $0.28 | $0.21 | $0.17 | $0.14 | $0.47 | $0.24 | $0.22 | $0.11 | $0.28 | $0.13 | $0.34 | $0.19 | $0.21 | $0.24 | $0.16 | $0.03 | $0.16 | $0.08 | $0.02 | -$0.05 | $0.11 | $0 | - | -$0.05 | $0.09 | -$0.09 | - | -$0.09 | $0.02 | -$0.13 | - | -$0.088 | -$0.12 | -$0.12 | - | $0.098 | $0.34 | $0.098 | - | $0.18 | $0.27 | $0.34 | - | $0.068 | $0.64 | $0.43 | - | -$0.029 | $0.23 | -$0.0098 | - | -$0.17 | $0.02 | -$0.12 | - | -$0.34 | -$0.34 | -$0.088 | -$0.16 | - | -$0.18 | -$0.18 | $0.059 | $0.059 | -$0.029 | - | -$0.059 | -$0.059 | $0.17 | $0.12 | - | -$0.098 | -$0.098 | -$0.25 | -$0.25 | - | -$0.13 | -$0.13 | $0.31 | $0.20 | - | -$0.69 | $0.31 | $0.15 | - | $0.029 | $0.13 | $0.049 | - | -$0.0098 | $0.039 | -$0.068 | - | -$0.029 | -$0.19 | -$0.088 | - | $0.049 | $0 | -$0.12 |
EPS (Diluted) | $0.35 | $0.72 | $0.20 | $0.23 | $0.32 | $0.35 | $0.15 | $0.12 | $0.34 | $0.38 | $0.19 | $0.16 | $0.29 | $0.40 | $0.20 | $0.16 | $0.36 | $0.16 | $0.45 | -$0.17 | -$0.09 | -$0.22 | -$0.09 | -$0.44 | -$0.50 | -$0.0042 | $0.11 | $0.51 | $0.39 | $0.25 | $0.41 | $0.43 | $0.28 | $0.34 | $0.12 | $0.14 | $0.28 | $0.21 | $0.17 | $0.14 | $0.47 | $0.24 | $0.22 | $0.11 | $0.28 | $0.13 | $0.33 | $0.19 | $0.21 | $0.24 | $0.16 | $0.03 | $0.16 | $0.08 | $0.02 | -$0.05 | $0.11 | $0 | - | -$0.05 | $0.09 | -$0.09 | - | -$0.09 | $0.02 | -$0.13 | - | -$0.088 | -$0.12 | -$0.12 | - | $0.098 | $0.33 | $0.098 | - | $0.18 | $0.26 | $0.34 | - | $0.068 | $0.61 | $0.43 | - | -$0.029 | $0.22 | -$0.0098 | - | -$0.17 | $0.02 | -$0.12 | - | -$0.34 | -$0.34 | -$0.088 | -$0.16 | - | -$0.18 | -$0.18 | $0.059 | $0.059 | -$0.029 | - | -$0.059 | -$0.059 | $0.16 | $0.12 | - | -$0.098 | -$0.098 | -$0.25 | -$0.25 | - | -$0.13 | -$0.13 | $0.30 | $0.19 | - | -$0.69 | $0.29 | $0.14 | - | $0.029 | $0.13 | $0.049 | - | -$0.0098 | $0.029 | -$0.068 | - | -$0.029 | -$0.19 | -$0.088 | - | $0.049 | $0 | -$0.12 |
EBIT | $317M | $577M | $204M | $232M | $310M | $307M | $162M | $149M | $308M | $317M | $192M | $176M | $273M | $335M | $189M | $162M | $336M | $138M | $353M | -$90M | -$40M | -$157M | -$80M | -$323M | -$362M | -$3M | $171M | $422M | $349M | $234M | $429M | $465M | $273M | $304M | $146M | $190M | $282M | $194M | $158M | $165M | $422M | $214M | $225M | $142M | $278M | $139M | $299M | $202M | $227M | $236M | $95M | $75M | $202M | $103M | $116M | $64M | $186M | $18M | $136M | $55M | $164M | $2M | $102M | $23M | $108M | -$8M | $41M | $3M | $81M | $19M | $209M | $123M | $278M | $138M | $376M | $171M | $292M | $131M | $304M | $126M | $227M | $110M | $182M | $67M | $163M | $95M | $140M | $44M | $131M | $84M | -$4.289B | $28M | $32M | $99M | $79M | -$4.196B | $1.514B | $60M | $1.689B | $149M | $1.458B | -$4.492B | $1.607B | $97M | $1.821B | $162M | -$575M | $388M | $79M | $49M | $320M | -$720M | $342M | $67M | $476M | $435M | $159M | $107M | $207M | $146M | $125M | $80M | $115M | $82M | $66M | $41M | $54M | $29M | -$13M | $30M | $56M | $24M | $16M | $61M | $53M | $24M |
EBITDA | $510M | $760M | $269M | $423M | $496M | $493M | $371M | $317M | $440M | $466M | $356M | $299M | $442M | $510M | $337M | $316M | $491M | $310M | $231M | $168M | $129M | $8M | -$119M | -$157M | -$194M | $161M | $345M | $584M | $457M | $399M | $352M | $329M | $463M | $362M | $350M | $308M | $429M | $357M | $329M | $322M | $426M | $332M | $367M | $311M | $427M | $304M | $288M | $312M | $405M | $303M | $280M | $254M | $384M | $262M | $385M | $219M | $338M | $167M | $345M | $203M | $313M | $140M | $285M | $158M | $250M | $131M | $265M | $129M | $272M | $197M | $404M | $253M | $405M | $260M | $570M | $292M | $415M | $247M | $460M | $241M | $330M | $208M | $301M | $150M | $98M | $168M | $251M | $117M | $203M | $163M | -$4.103B | $108M | $117M | $181M | $166M | -$4.032B | $1.599B | $145M | $1.773B | $232M | $1.54B | -$4.33B | $1.693B | $180M | $1.919B | $241M | -$464M | $462M | $154M | $124M | $393M | -$614M | $410M | $135M | $539M | $491M | $769M | $163M | $269M | $190M | $199M | $130M | $164M | $130M | $104M | $69M | $77M | $57M | -$19M | $84M | $72M | $61M | $54M | $93.3M | $94M | $59M |