Key Metrics
$32.76
$9.312B
$806M
$3.969B
$1.218B
$3.731B
23.58%
3.27%
3.27%
$1.241B
$46.304B
$15.019B
$20.238B
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 | 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 | $2.774B | $2.274B | $2.239B | $2.025B | $2.504B | $2.211B | $2.066B | $1.881B | $2.304B | $2.031B | $2.043B | $1.823B | $2.415B | $2.29B | $2.134B | $1.696B | $1.782B | $1.485B | $1.512B | $1.288B | $1.498B | $1.929B | $1.4B | $1.263B | $1.44B | $1.954B | $1.933B | $1.803B | $2.079B | $1.939B | $1.872B | $1.848B | $2.126B | $1.926B | $1.845B | $1.725B | $1.951B | $1.832B | $1.889B | $1.785B | $2.011B | $1.78B | $1.878B | $1.781B | $2.23B | $4.023B | $1.879B | $1.849B | $1.194B | $2.848B | $3.074B | $3.45B | $2.457B | $3.222B | $2.403B | $2.549B | $4.112B | $4.218B | $3.12B | $2.489B | $2.91B | $1.863B | $2.179B | $1.473B | $3.006B | $1.727B | $1.782B | $1.671B | $2.344B | $2.513B | $2.971B | $1.014B | $1.526B | $1.621B | $1.774B | $1.573B | $1.546B | $1.724B | $1.589B | $1.504B | $1.65B | $1.498B | $1.62B | $1.467B | $1.6B | $1.465B | $1.454B | $1.361B | $1.519B | $1.306B | $1.462B | $1.339B | $1.488B | $1.374B | $1.462B | $1.301B | $1.354B | $1.312B | $1.225B | $1.411B | $1.566B | $1.515B | $1.468B | $1.297B | $1.413B | $1.133B | $1.386B | $1.004B | $1.067B | $902M | $1.166B | $838M | $880M | $799.2M | $777.8M | $686M | $786M | $737M | $715M | $669M | $789M | $732.9M | $682.2M | $609.2M | $727.5M | $654.3M | $661.1M | $640.2M | $769.5M | $695.7M | $683.5M | $620.4M | $727.4M | $686.3M | $655.9M | $645.1M | $756.8M | $655.5M | $630.7M | $655.1M | $664.9M | $616.9M | $578.9M | $558.7M | $634.2M | $661.9M | $548.6M | $532.8M | $613.1M | $552M | $532.9M | $521.6M | $607.4M | $554.1M | $500.1M | $484.4M | $550.3M | $545.6M | $528.7M | $518.5M | $596.1M | $525.8M | $483.8M | $480.4M | $486.5M | $382M | $350M | $351.3M | $479.5M |
Cost of Revenue | $1.556B | $1.354B | $1.239B | $1.194B | $1.391B | $1.409B | $1.226B | $1.079B | $1.355B | $1.234B | $1.192B | $1.116B | $1.494B | $1.543B | $1.381B | $1.094B | $997M | $851M | $755M | $700M | $764M | $816M | $659M | $624M | $719M | $871M | $824M | $788M | $934M | $927M | $834M | $843M | $923M | $792M | $783M | $751M | $876M | $812M | $795M | $755M | $880M | $880M | $887M | $851M | $1.038B | $2.642B | $880M | $864M | $70M | $1.726B | $1.858B | $2.32B | $1.384B | $4.473B | $1.371B | $1.619B | $2.706B | $2.191B | $1.141B | $739M | $1.128B | $457M | $1.008B | $550M | $1.802B | $1.168B | $1.195B | $1.032B | $1.379B | $1.254B | $2.259B | $320M | $482M | $400M | $492M | $395M | $355M | $528M | $520M | $443M | $464M | $427M | $484M | $398M | $510M | $416M | $409M | $389M | $473M | $310M | $457M | $386M | $499M | $403M | $428M | $471M | $345M | $461M | $315M | $554M | $583M | $570M | $690M | $593M | $608M | $460M | $691M | $458M | $401M | $327M | $564M | $336M | $327M | $262M | $272M | $209M | $227M | $202M | $208M | $175M | $215M | $188.6M | $192.1M | $160.9M | $187.6M | - | - | - | $225.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $1.218B | $920M | $1B | $831M | $1.113B | $802M | $840M | $802M | $949M | $797M | $851M | $707M | $921M | $747M | $753M | $602M | $785M | $634M | $757M | $588M | $734M | $1.113B | $741M | $639M | $721M | $1.083B | $1.109B | $1.015B | $1.145B | $1.012B | $1.038B | $1.005B | $1.203B | $1.134B | $1.062B | $974M | $1.075B | $1.02B | $1.094B | $1.03B | $1.131B | $900M | $991M | $930M | $1.192B | $1.381B | $999M | $985M | $1.124B | $1.122B | $1.216B | $1.13B | $1.073B | -$1.251B | $1.032B | $930M | $1.406B | $2.027B | $1.979B | $1.75B | $1.782B | $1.406B | $1.171B | $923M | $1.204B | $559M | $587M | $639M | $965M | $1.259B | $712M | $694M | $1.044B | $1.221B | $1.282B | $1.178B | $1.191B | $1.196B | $1.069B | $1.061B | $1.186B | $1.071B | $1.136B | $1.069B | $1.09B | $1.049B | $1.045B | $972M | $1.046B | $996M | $1.005B | $953M | $989M | $971M | $1.034B | $830M | $1.009B | $851M | $910M | $857M | $983M | $945M | $778M | $704M | $805M | $673M | $695M | $546M | $666M | $575M | $602M | $502M | $553M | $537.2M | $505.8M | $477M | $559M | $535M | $507M | $494M | $574M | $544.3M | $490.1M | $448.3M | $539.9M | - | - | - | $544.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - | - | - | - | - | - | - | -$15M | -$8M | -$10M | -$13M | $1M | -$17M | -$20M | -$7M | -$9M | -$10M | -$3M | -$6M | -$8M | -$4M | -$60M | -$1M | -$2M | -$1M | -$79M | -$77M | -$80M | -$80M | -$62M | -$61M | -$66M | -$68M | - | -$41M | -$44M | -$38M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $527M | - | $423M | $445M | $98M | $158M | $354M | $372M | $235M | $134M | $120M | $377M | $558M | $580M | $548M | $527M | $567M | $455M | $466M | $477M | $538M | $501M | $504M | $579M | $474M | $428M | $450M | $454M | $435M | $414M | $459M | $398M | $707M | $432M | $582M | $409M | $1.132B | $401M | $448M | $423M | $666M | $319M | $298M | $294M | $535M | $317M | $237M | $246M | $165M | $213M | $211M | $169M | $142M | $211M | $170M | $152M | $203M | $157M | $151M | $148M | $215.9M | $71.3M | $164.6M | $141.8M | - | - | - | $141.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | - | - | - | - | - | - | -$15M | -$8M | -$10M | -$13M | $1M | -$17M | -$20M | -$7M | -$9M | -$10M | -$3M | -$6M | -$8M | -$4M | -$60M | -$1M | -$2M | -$1M | -$79M | -$77M | -$80M | -$80M | -$62M | -$61M | -$66M | -$68M | - | -$41M | -$44M | -$38M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $527M | - | $423M | $445M | $98M | $158M | $354M | $372M | $235M | $134M | $120M | $377M | $558M | $580M | $548M | $527M | $567M | $455M | $466M | $477M | $538M | $501M | $504M | $579M | $474M | $428M | $450M | $454M | $435M | $414M | $459M | $398M | $707M | $432M | $582M | $409M | $1.132B | $401M | $448M | $423M | $666M | $319M | $298M | $294M | $535M | $317M | $237M | $246M | $165M | $213M | $211M | $169M | $142M | $211M | $170M | $152M | $203M | $157M | $151M | $148M | $215.9M | $71.3M | $164.6M | $141.8M | - | - | - | $141.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $745M | $476M | $569M | $406M | $678M | $377M | $428M | $390M | $545M | $390M | $437M | $305M | $498M | $336M | $341M | $243M | $454M | $308M | $431M | $270M | $415M | $704M | $437M | $347M | $424M | $693M | $726M | $640M | $781M | $657M | $686M | $658M | $851M | $793M | $736M | $658M | $758M | $714M | $786M | $725M | $823M | $617M | $686M | $638M | $890M | $983M | $688M | $678M | $723M | $728M | $846M | $758M | $693M | $459M | $664M | $572M | $1.051B | $1.05B | $902M | $715M | $918M | $642M | $622M | $326M | $564M | $264M | $171M | $104M | $412M | $552M | $384M | $385M | $480M | $395M | $521M | $378M | $389M | $367M | $360M | $358M | $465M | $294M | $383M | $392M | $335M | $341M | $383M | $302M | $365M | $334M | $363M | $286M | $359M | $271M | $394M | $87M | $400M | -$189M | $337M | $248M | $456M | $328M | $313M | $241M | $320M | $208M | $238M | $164M | $262M | $219M | $287M | $148M | $236M | $181.2M | $150.8M | $214M | $259M | $185M | $188M | $669M | $265M | $180.3M | $271.3M | $139.9M | $243.7M | $654.3M | $661.1M | $640.2M | $258.1M | $695.7M | $683.5M | $620.4M | $727.4M | $686.3M | $655.9M | $645.1M | $756.8M | $655.5M | $630.7M | $655.1M | $664.9M | $616.9M | $578.9M | $558.7M | $634.2M | $661.9M | $548.6M | $532.8M | $613.1M | $552M | $532.9M | $521.6M | $607.4M | $554.1M | $500.1M | $484.4M | $550.3M | $545.6M | $528.7M | $518.5M | $596.1M | $525.8M | $483.8M | $480.4M | $486.5M | $382M | $350M | $351.3M | $479.5M |
| -$185M | -$148M | -$171M | -$176M | -$162M | -$161M | -$156M | -$150M | -$157M | -$263M | -$149M | -$160M | -$134M | -$138M | -$126M | -$92M | -$107M | -$118M | -$171M | -$461M | -$157M | -$335M | -$155M | -$154M | -$158M | -$248M | -$133M | -$115M | -$189M | -$146M | -$138M | -$1M | -$282M | -$254M | -$265M | -$290M | -$226M | -$114M | -$174M | -$50M | -$163M | -$183M | -$146M | -$317M | -$120M | -$171M | -$77M | -$279M | -$285M | -$990M | -$361M | -$245M | -$129M | $77M | -$292M | -$207M | -$247M | -$330M | -$343M | -$418M | -$293M | -$193M | -$297M | -$233M | -$190M | -$127M | -$95M | -$106M | -$71M | $32M | -$105M | -$88M | -$100M | $72M | $2M | $17M | $15M | -$50M | $10M | $24M | $10M | $6M | $5M | -$53M | $7M | -$13M | $18M | $18M | $11M | $14M | $15M | $23M | $10M | -$13M | $4M | $6M | $7M | -$4M | $9M | $6M | $4M | -$23M | $1M | $8M | -$1M | $90M | - | $7M | - | $1M | -$9M | $4M | $7M | $3M | $3M | $6M | $7M | $11M | $6M | $2M | $3M | $39.7M | -$20.2M | $2.3M | $600K | - | - | - | -$1.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $9M | $7M | $6M | $2M | $5M | $8M | $10M | $6M | $9M | $10M | $4M | $8M | $9M | - | $0 | - | - | $2M | $6M | $4M | - | $7M | $0 | $1M | $1M | $4M | $3M | $3M | $6M | $1M | $3M | $2M | $0 | - | $1M | - | - | - | - | - | - | - | - | - | $1M | $1M | - | $3M | $1M | $1M | $1M | - | $1M | - | $1M | $2M | $1M | - | - | - | - | - | - | $1M | $1M | - | - | $1M | $7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $224M | $209M | $210M | $199M | $190M | $189M | $188M | $182M | $179M | $172M | $165M | $165M | $164M | $150M | $136M | $119M | $108M | $108M | $183M | $474M | $153M | $251M | $161M | $164M | $154M | $248M | $259M | $246M | $241M | $245M | $244M | $235M | $239M | $232M | $230M | $222M | $217M | $217M | $223M | $224M | $224M | $226M | $221M | $215M | $209M | $249M | $213M | $208M | $262M | $251M | $244M | $258M | $251M | $247M | $248M | $236M | $230M | $220M | $240M | $264M | $174M | $180M | $171M | $131M | $111M | $102M | $104M | $99M | $89M | - | $119M | $108M | $108M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $30M | $54M | $33M | $21M | $23M | $20M | $22M | $26M | $13M | -$101M | $12M | -$3M | $21M | $12M | $10M | $27M | $1M | -$12M | $6M | $9M | -$4M | -$91M | $6M | $9M | -$5M | -$4M | $123M | $128M | $46M | $98M | $103M | $232M | -$43M | -$22M | -$36M | -$68M | -$9M | $103M | $49M | $174M | $61M | $43M | $75M | -$102M | $88M | $77M | $136M | -$74M | -$24M | -$740M | -$118M | $13M | $121M | $324M | -$45M | $27M | -$18M | -$110M | -$103M | -$154M | -$119M | -$13M | -$126M | -$103M | -$80M | -$25M | $9M | -$8M | $11M | $32M | $14M | $20M | $8M | $72M | $2M | $17M | $15M | -$50M | $10M | $24M | $10M | $6M | $5M | -$53M | $7M | -$13M | $18M | $18M | $11M | $14M | $15M | $23M | $10M | -$13M | $4M | $6M | $7M | -$4M | $9M | $6M | $4M | -$23M | $1M | $8M | -$1M | $90M | - | $7M | - | $1M | -$9M | $4M | $7M | $3M | $3M | $6M | $7M | $11M | $6M | $2M | $3M | $39.7M | -$20.2M | $2.3M | $600K | - | - | - | -$1.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $560M | $328M | $398M | $230M | $516M | $216M | $272M | $240M | $388M | $127M | $288M | $145M | $364M | $202M | $215M | $151M | $347M | $190M | $260M | -$191M | $262M | $369M | $282M | $193M | $265M | $445M | $593M | $525M | $592M | $511M | $548M | $657M | $569M | $541M | $471M | $368M | $532M | $603M | $612M | $675M | $660M | $438M | $540M | $321M | $769M | $812M | $611M | $396M | $438M | -$262M | $485M | $513M | $564M | $541M | $372M | $365M | $804M | $720M | $559M | $297M | $625M | $449M | $325M | $92M | $373M | $173M | $76M | -$2M | $341M | $438M | $267M | $283M | $380M | $315M | $426M | $275M | $290M | $234M | $259M | $270M | $366M | $177M | $259M | $218M | $204M | $199M | $270M | $185M | $250M | $226M | $254M | $166M | $245M | $147M | $216M | -$8M | $251M | -$291M | $254M | $165M | $354M | $203M | $217M | $157M | $230M | $223M | $145M | $110M | $200M | $154M | $220M | $98M | $191M | $132M | $101M | $165M | $212M | $140M | $138M | $121M | $212M | $163.8M | $194.5M | $87.4M | $190.3M | - | - | - | $201.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $108M | $62M | $80M | $47M | $102M | $39M | $58M | $50M | $81M | $14M | $58M | $33M | $79M | $54M | $41M | $32M | $74M | $48M | $51M | $345M | $59M | $79M | $165M | $40M | $61M | $81M | $118M | $84M | $126M | $96M | $103M | $142M | $117M | $463M | $116M | $76M | $129M | $138M | $139M | $192M | $179M | $33M | $144M | $71M | $217M | $261M | $201M | $166M | $114M | -$164M | $81M | $109M | $151M | $181M | $17M | $88M | $259M | $262M | $110M | $96M | $223M | $111M | $19M | $7M | $126M | $29M | $25M | -$31M | $98M | $155M | $57M | $94M | $129M | $82M | $88M | $31M | $69M | $56M | $44M | $80M | $95M | -$16M | $64M | $40M | $34M | $22M | $74M | $30M | $72M | -$30M | $83M | $49M | $69M | $16M | $78M | $4M | $86M | $14M | $86M | $35M | $126M | $79M | $75M | $58M | $82M | $82M | -$22M | $40M | $74M | $59M | $78M | $38M | $84M | $52M | $53M | $96M | $88M | $60M | $52M | $53M | $89M | $67.3M | $100.4M | $35.7M | $82M | - | - | - | $87.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $452M | $266M | $318M | $183M | $414M | $177M | $214M | $190M | $307M | $113M | $230M | $112M | $285M | $190M | $174M | $119M | $273M | $134M | $207M | $19M | -$1.84B | $290M | $281M | $344M | $554M | $364M | $475M | $441M | $466M | $415M | $445M | $515M | $452M | $78M | $355M | $292M | $403M | $465M | $473M | $483M | $481M | $399M | $393M | -$757M | $647M | $695M | $497M | $229M | $316M | -$98M | $411M | $405M | $413M | $360M | $355M | $271M | $545M | $458M | $449M | $200M | $405M | $359M | $253M | $92M | $255M | $157M | $26M | -$3M | $246M | $282M | $208M | $195M | $265M | $437M | $328M | $345M | $204M | $181M | $227M | $182M | $280M | $187M | $194M | $230M | $174M | $177M | $198M | $150M | $180M | $210M | $176M | $131M | $253M | $133M | $159M | -$11M | $41M | -$301M | $169M | $131M | $230M | $135M | $145M | $99M | $149M | $155M | $121M | $70M | $126M | $95M | $142M | -$888M | $107M | $80M | $48M | $69M | $124M | $80M | $86M | $68M | $123M | $96.5M | $94.1M | $51.7M | $108.3M | -$300K | $77M | $54M | $113.7M | $80.7M | $81.8M | $69.9M | $115.8M | $91M | $72.9M | $69.8M | $113M | $84.7M | $80.9M | $72.5M | $110.4M | $86.6M | $82.9M | $66.8M | $107.6M | $108.1M | $79.4M | $64.7M | $101.2M | $75.8M | $76.2M | $68.4M | $111.6M | $76.8M | $69.6M | $64.7M | $91.4M | $76.9M | $67.5M | $60.5M | $95.2M | $66.5M | $60.6M | $58.9M | $104.6M | $78.1M | $76.5M | $66M | $98.2M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | -$1M | - | - | -$1M | - | - | -$4M | -$4M | -$5M | -$4M | -$4M | -$4M | -$5M | -$7M | -$5M | -$4M | -$6M | -$4M | -$5M | -$1M | -$5M | -$5M | -$5M | -$1M | -$1M | - | -$1M | -$3M | -$1M | -$1M | -$2M | -$2M | -$1M | -$2M | -$2M | $0 | -$2M | -$2M | -$3M | -$2M | -$5M | -$15M | -$14M | -$2M | -$21M | -$1M | -$26M | $6M | -$1M | -$1M | -$2M | $0 | -$3M | - | -$1M | -$1M | -$13M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | $1M | $0 | $0 | - | $1M | $0 | $1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1M | $0 | $0 | $1M | $0 | $1M | $0 | $1M | $0 | $1M | $2M | $1M | $1M | $2M | $1M | $2M | $1M | $3M | $4M | $2M | $1M | $2M | $0 | $2M | $2M | $2M | - | $2M | $2M | $3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $7M | - | - | - | - | - | $6.9M | $6.9M | $6.9M | - | $7.8M | $6.9M | $9.6M | $9.5M | $9.9M | $10.1M | $10.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $451M | $266M | $318M | $183M | $413M | $177M | $213M | $190M | $307M | $113M | $230M | $112M | $285M | $190M | $174M | $119M | $273M | $134M | $207M | $19M | -$1.84B | $290M | $281M | $344M | $554M | $364M | $475M | $440M | $466M | $415M | $444M | $515M | $451M | $78M | $354M | $292M | $402M | $463M | $472M | $482M | $479M | $398M | $391M | -$758M | $644M | $691M | $495M | $228M | $314M | -$98M | $408M | $403M | $411M | $359M | $353M | $269M | $538M | $454M | $444M | $196M | $401M | $355M | $248M | $85M | $250M | $153M | $20M | -$7M | $241M | $281M | $203M | $190M | $260M | $436M | $327M | $345M | $203M | $178M | $226M | $181M | $278M | $185M | $193M | $228M | $172M | $177M | $196M | $148M | $177M | $208M | $171M | $116M | $239M | $131M | $138M | -$12M | $15M | -$295M | $168M | $130M | $228M | $135M | $142M | $99M | $148M | $154M | $108M | $70M | $126M | $95M | $142M | -$888M | $107M | $80M | $48M | $69M | $124M | $80M | $86M | $61M | $123M | $96.5M | $94.1M | $51.7M | $108.3M | -$7.2M | $70.1M | $47.1M | $113.7M | $72.9M | $74.9M | $60.3M | $106.3M | $81.1M | $62.8M | $59.7M | $113M | $84.7M | $80.9M | $72.5M | $110.4M | $86.6M | $82.9M | $66.8M | $107.6M | $108.1M | $79.4M | $64.7M | $101.2M | $75.8M | $76.2M | $68.4M | $111.6M | $76.8M | $69.6M | $64.7M | $91.4M | $76.9M | $67.5M | $60.5M | $95.2M | $66.5M | $60.6M | $58.9M | $104.6M | $78.1M | $76.5M | $66M | $98.2M |
Shares Outstanding (Basic) | 751.76M | 740.11M | 739.53M | 739.28M | 738.69M | 737.99M | 737.77M | 737.75M | 737.51M | 737.13M | 737.11M | 737.08M | 736.83M | 736.37M | 736.25M | 735.98M | 735.5M | 745.46M | 767.73M | 769.47M | 769.16M | 768.85M | 768.79M | 768.77M | 767.95M | 748.75M | 722.26M | 721.79M | 721.02M | 720.23M | 703.73M | 699.01M | 694.51M | 689.56M | 686.56M | 683.84M | 680.88M | 679.64M | 678.11M | 677.15M | 675.44M | 673.03M | 670.76M | 668.42M | 666.97M | 665.21M | 664.43M | 653.13M | 630.75M | 630.19M | 631.05M | 589.83M | 582.64M | 581.49M | 580.59M | 579.88M | 579.04M | - | 577.6M | 561.65M | 484.14M | - | 482.55M | 381.9M | 377.72M | - | 376.38M | 375.88M | 375.11M | - | 374.29M | 373.16M | 372.78M | - | 379.9M | 385.3M | 383.02M | - | 383.05M | 377.08M | 378.38M | - | 371.15M | 377.53M | 382.22M | - | 376.92M | 365.43M | 354M | - | 352.58M | 341.18M | 334.27M | - | 303.13M | 294.3M | 293.51M | - | 292.48M | 291.8M | 290.2M | - | 289.16M | 288.27M | 287.39M | - | 300M | 315M | 315.79M | - | 335.8M | 335.21M | 336.67M | - | 336M | 333.33M | 325M | - | 322.45M | 321.05M | 317.81M | - | 317.09M | 320M | 312M | - | 304.78M | 303.87M | 303.14M | - | 305.71M | 301.5M | 303.71M | - | 306.34M | 306.15M | 332.35M | - | 351.74M | 353.66M | 334.55M | - | 345.42M | 361.08M | 336.25M | - | 352.89M | 369.71M | 277.79M | - | 300.09M | 299.89M | 299.65M | - | 298.05M | 298.05M | 298.05M | - | 298.05M | 298.05M | 298.05M | - | 298.05M | 298.05M | 298.05M | - | 293.98M | 289.73M | 285.41M |
Shares Outstanding (Diluted) | 757.16M | 745.14M | 744.29M | 742.54M | 741.4M | 741.06M | 739.97M | 739.56M | 738.82M | 738.6M | 738.18M | 738.18M | 737.7M | 737.57M | 737.07M | 736.77M | 736.18M | 747.7M | 769.85M | 769.47M | 770.71M | 769.73M | 769.66M | 769.41M | 768.74M | 754.76M | 731.15M | 730.92M | 729.95M | 727.39M | 710.52M | 700.98M | 695.32M | 691.05M | 688.75M | 686.35M | 683.08M | 681.86M | 680.35M | 680.73M | 678.82M | 676.55M | 673.7M | 671.29M | 668.73M | 667.26M | 666.4M | 665.79M | 663.94M | 630.19M | 664.34M | 664.62M | 657.02M | 583.64M | 582.64M | 580.59M | 579.53M | - | 578.05M | 562.02M | 484.35M | - | 482.76M | 382.08M | 377.99M | - | 376.72M | 376.21M | 375.41M | - | 375.1M | 374.9M | 375M | - | 384.58M | 390.11M | 390.38M | - | 389.66M | 385.11M | 383.56M | - | 378.43M | 381.82M | 390.91M | - | 376.92M | 365.43M | 357.58M | - | 352.58M | 346.27M | 334.27M | - | 303.7M | 294.3M | 294.18M | - | 293.5M | 293.4M | 292.11M | - | 290.19M | 288.27M | 287.39M | - | 300M | 315M | 315.79M | - | 335.8M | 335.21M | 336.67M | - | 336M | 333.33M | 325M | - | 322.45M | 321.05M | 317.81M | - | 317.09M | 320M | 312M | - | 304.78M | 303.87M | 303.14M | - | 305.71M | 301.5M | 303.71M | - | 306.34M | 306.15M | 332.35M | - | 351.74M | 353.66M | 334.55M | - | 345.42M | 361.08M | 336.25M | - | 352.89M | 369.71M | 277.79M | - | 300.09M | 299.89M | 299.65M | - | 298.05M | 298.05M | 298.05M | - | 298.05M | 298.05M | 298.05M | - | 298.05M | 298.05M | 298.05M | - | 293.98M | 289.73M | 285.41M |
EPS (Basic) | $0.60 | $0.36 | $0.43 | $0.25 | $0.56 | $0.24 | $0.29 | $0.26 | $0.42 | $0.15 | $0.31 | $0.15 | $0.39 | $0.26 | $0.24 | $0.16 | $0.37 | $0.18 | $0.27 | $0.03 | -$2.39 | $0.38 | $0.37 | $0.45 | $0.72 | $0.49 | $0.66 | $0.61 | $0.65 | $0.57 | $0.63 | $0.74 | $0.65 | $0.11 | $0.52 | $0.43 | $0.59 | $0.68 | $0.70 | $0.71 | $0.71 | $0.59 | $0.58 | -$1.13 | $0.97 | $1.04 | $0.74 | $0.35 | $0.50 | -$0.16 | $0.65 | $0.68 | $0.70 | $0.61 | $0.61 | $0.46 | $0.93 | - | $0.76 | $0.35 | $0.82 | - | $0.51 | $0.22 | $0.66 | - | $0.05 | -$0.02 | $0.64 | - | $0.54 | $0.50 | $0.69 | - | $0.85 | $0.89 | $0.53 | - | $0.59 | $0.48 | $0.74 | - | $0.52 | $0.34 | $0.45 | - | $0.52 | $0.41 | $0.50 | - | $0.49 | $0.34 | $0.72 | - | $0.41 | -$0.09 | -$0.01 | - | $0.52 | $0.40 | $0.77 | - | $0.47 | $0.32 | $0.50 | - | $0.34 | $0.20 | $0.38 | - | $0.41 | -$2.67 | $0.30 | - | $0.13 | $0.20 | $0.36 | - | $0.25 | $0.19 | $0.37 | - | $0.28 | $0.14 | $0.33 | - | $0.23 | $0.16 | $0.35 | - | $0.25 | $0.20 | $0.35 | - | $0.21 | $0.20 | $0.34 | - | $0.23 | $0.21 | $0.33 | - | $0.24 | $0.19 | $0.32 | - | $0.23 | $0.18 | $0.30 | - | $0.22 | $0.18 | $0.33 | - | $0.19 | $0.17 | $0.27 | - | $0.18 | $0.15 | $0.25 | - | $0.13 | $0.12 | $0.28 | - | $0.18 | $0.15 | $0.27 |
EPS (Diluted) | $0.60 | $0.36 | $0.43 | $0.25 | $0.56 | $0.24 | $0.29 | $0.26 | $0.42 | $0.15 | $0.31 | $0.15 | $0.39 | $0.26 | $0.24 | $0.16 | $0.37 | $0.18 | $0.27 | $0.03 | -$2.39 | $0.38 | $0.37 | $0.45 | $0.72 | $0.48 | $0.65 | $0.60 | $0.64 | $0.57 | $0.62 | $0.73 | $0.65 | $0.11 | $0.51 | $0.43 | $0.59 | $0.68 | $0.69 | $0.71 | $0.71 | $0.59 | $0.58 | -$1.13 | $0.96 | $1.04 | $0.74 | $0.34 | $0.49 | -$0.16 | $0.62 | $0.63 | $0.65 | $0.60 | $0.61 | $0.46 | $0.93 | - | $0.76 | $0.35 | $0.82 | - | $0.51 | $0.22 | $0.66 | - | $0.05 | -$0.02 | $0.64 | - | $0.54 | $0.50 | $0.69 | - | $0.84 | $0.88 | $0.52 | - | $0.58 | $0.47 | $0.73 | - | $0.51 | $0.33 | $0.44 | - | $0.52 | $0.41 | $0.50 | - | $0.49 | $0.34 | $0.72 | - | $0.40 | -$0.09 | -$0.01 | - | $0.52 | $0.40 | $0.76 | - | $0.47 | $0.32 | $0.50 | - | $0.34 | $0.20 | $0.38 | - | $0.41 | -$2.67 | $0.30 | - | $0.13 | $0.20 | $0.36 | - | $0.25 | $0.19 | $0.37 | - | $0.28 | $0.14 | $0.33 | - | $0.23 | $0.16 | $0.35 | - | $0.25 | $0.20 | $0.35 | - | $0.21 | $0.20 | $0.34 | - | $0.23 | $0.21 | $0.33 | - | $0.24 | $0.19 | $0.32 | - | $0.23 | $0.18 | $0.30 | - | $0.22 | $0.18 | $0.33 | - | $0.19 | $0.17 | $0.27 | - | $0.18 | $0.15 | $0.25 | - | $0.13 | $0.12 | $0.28 | - | $0.18 | $0.15 | $0.27 |
EBIT | $784M | $537M | $608M | $429M | $706M | $405M | $460M | $422M | $567M | $299M | $453M | $310M | $528M | $352M | $351M | $270M | $455M | $298M | $443M | $283M | $415M | $620M | $443M | $357M | $419M | $693M | $852M | $771M | $833M | $756M | $792M | $892M | $808M | $773M | $701M | $590M | $749M | $820M | $835M | $899M | $884M | $664M | $761M | $536M | $978M | $1.061B | $824M | $604M | $700M | -$11M | $729M | $771M | $815M | $788M | $620M | $601M | $1.034B | $940M | $799M | $561M | $799M | $629M | $496M | $223M | $484M | $275M | $180M | $97M | $430M | $552M | $386M | $391M | $488M | $395M | $521M | $378M | $389M | $367M | $360M | $358M | $465M | $294M | $383M | $392M | $335M | $341M | $383M | $302M | $365M | $334M | $363M | $286M | $359M | $271M | $394M | $87M | $400M | -$189M | $337M | $248M | $456M | $328M | $313M | $241M | $320M | $208M | $238M | $164M | $262M | $219M | $287M | $148M | $236M | $181.2M | $150.8M | $214M | $259M | $185M | $188M | $669M | $265M | $180.3M | $271.3M | $139.9M | $243.7M | $654.3M | $661.1M | $640.2M | $258.1M | $695.7M | $683.5M | $620.4M | $727.4M | $686.3M | $655.9M | $645.1M | $756.8M | $655.5M | $630.7M | $655.1M | $664.9M | $616.9M | $578.9M | $558.7M | $634.2M | $661.9M | $548.6M | $532.8M | $613.1M | $552M | $532.9M | $521.6M | $607.4M | $554.1M | $500.1M | $484.4M | $550.3M | $545.6M | $528.7M | $518.5M | $596.1M | $525.8M | $483.8M | $480.4M | $486.5M | $382M | $350M | $351.3M | $479.5M |
EBITDA | $1.149B | $880M | $940M | $762M | $1.032B | $732M | $783M | $752M | $898M | $748M | $782M | $637M | $852M | $678M | $670M | $561M | $729M | $574M | $713M | $576M | $689M | $1.109B | $711M | $620M | $675M | $1.087B | $1.137B | $1.029B | $1.167B | $991M | $1.044B | $1.009B | $1.205B | $1.061B | $1.061B | $967M | $1.055B | $1.08B | $1.084B | $1.149B | $1.131B | $902M | $1.006B | $768M | $1.205B | $1.34B | $1.073B | $834M | $1.08B | $1.079B | $1.179B | $1.095B | $1.036B | $769M | $994M | $874M | $1.361B | $1.388B | $1.207B | $1.032B | $1.173B | $824M | $820M | $510M | $725M | $426M | $395M | $407M | $529M | $1.017B | $489M | $489M | $592M | $980M | $627M | $574M | $606M | $612M | $530M | $519M | $640M | $501M | $572M | $618M | $502M | $525M | $532M | $441M | $524M | $480M | $512M | $411M | $516M | $284M | $544M | $195M | $532M | -$185M | $460M | $364M | $515M | $378M | $420M | $349M | $452M | $118M | $338M | $259M | $367M | $357M | $364M | $238M | $323M | $344.2M | $241.8M | $301M | $344M | $274M | $294M | $669M | $366M | $237.6M | $390.8M | $233.7M | $343.8M | $654.3M | $661.1M | $640.2M | $346.9M | $695.7M | $683.5M | $620.4M | $727.4M | $686.3M | $655.9M | $645.1M | $756.8M | $655.5M | $630.7M | $655.1M | $664.9M | $616.9M | $578.9M | $558.7M | $634.2M | $661.9M | $548.6M | $532.8M | $613.1M | $552M | $532.9M | $521.6M | $607.4M | $554.1M | $500.1M | $484.4M | $550.3M | $545.6M | $528.7M | $518.5M | $596.1M | $525.8M | $483.8M | $480.4M | $486.5M | $382M | $350M | $351.3M | $479.5M |
