Key Metrics
$226.17
$19.012B
$1.062B
$2.669B
$1.372B
$2.394B
9.9%
0.91%
3.25%
$556.53M
$16.72B
$9.133B
$4.201B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $5.205B | $4.414B | $4.828B | $4.565B | - | - | - | - | - | - | - | $5.082B | $4.893B | $4.826B | $5.652B | $6.213B | $5.57B | $5.311B | $5.088B | $4.465B | $3.545B | $2.601B | $2.331B | $2.094B | $2.575B | $2.35B | $2.527B | $2.771B | $2.817B | $2.904B | $3.224B | $3.091B | $2.604B | $2.336B | $2.443B | $2.391B | $2.368B | $1.911B | $2.101B | $2.024B | $1.741B | $1.591B | $1.951B | $2.005B | $2.047B | $2.517B | $2.339B | $2.07B | $1.83B | $1.864B | $1.912B | $1.801B | $1.796B | $1.705B | $1.693B | $1.91B | $1.982B | $1.858B | $2.043B | $2.08B | $2.016B | $1.528B | $1.584B | $1.633B | $1.556B | $1.18B | $1.172B | $792.16M | $814.65M | $1.21B | $2.564B | $2.404B | $1.902B | $1.451B | $1.157B | $911.25M | $865.67M | $839.8M | $911.86M | $821.25M | $665.88M | $569.65M | $498.69M | $545.83M | $570.71M | $600.37M | $634.74M | $525.66M | $384.15M | $279.16M | $253.95M | $218.63M | $235.5M | $243.15M | $240.7M | $213.74M | $166.9M | $138.45M | $156.81M | $157.64M | $154.09M | $152.45M | $160.27M | $190.74M | $189.17M | $176M | $158.7M | $166.7M | $117.45M | $134.3M | $141M | $121M | $118.5M | $114.6M | $104.7M | $102.7M | $98.1M | $78M | $58.2M | $58.2M | $58.2M | $0 | $100K | $100K | $100K |
Cost of Revenue | $4.442B | $3.885B | $4.07B | $3.947B | - | - | - | - | - | - | - | $3.775B | $3.837B | $3.839B | $4.187B | $4.33B | $3.787B | $3.549B | $3.488B | $3.266B | $2.744B | $2.159B | $2.038B | $1.81B | $2.16B | $2.034B | $2.167B | $2.349B | $2.384B | $2.383B | $2.537B | $2.438B | $2.14B | $2.016B | $2.047B | $1.998B | $1.896B | $1.601B | $1.693B | $1.644B | $1.505B | $1.447B | $1.722B | $1.833B | $1.86B | $2.225B | $2.051B | $1.847B | $1.667B | $1.666B | $1.715B | $1.654B | $1.619B | $1.525B | $1.537B | $1.728B | $1.781B | $1.698B | $1.844B | $1.803B | $1.72B | $1.394B | $1.445B | $1.441B | $1.345B | $1.026B | $955.5M | $723.32M | $855.28M | $1.251B | $2.119B | $1.924B | $1.555B | $1.197B | $928.14M | $694.67M | $649.27M | $610.65M | $667.06M | $624.69M | $506.39M | $429.69M | $393.46M | $434.64M | $441.93M | $449.92M | $406.49M | $382.46M | $307.67M | $239.47M | $215.1M | $186.72M | $185.97M | $170.69M | $167.94M | $160.7M | $139.53M | $127.38M | $134.89M | $131.41M | $116.97M | $114.24M | $113.64M | $127.34M | $133.26M | $125.3M | $114.5M | $117.6M | $90.9M | $100.7M | $106.5M | $94.5M | $96.5M | $92.9M | $75M | $70.4M | $68.2M | - | - | - | - | - | - | - | - |
Gross Profit | $763.22M | $529.29M | $757.88M | $618.47M | - | - | - | - | - | - | - | $1.307B | $1.056B | $987.55M | $1.464B | $1.883B | $1.783B | $1.762B | $1.601B | $1.2B | $800.27M | $442.25M | $292.82M | $284.43M | $415.23M | $316.41M | $359.84M | $421.17M | $433.57M | $521.24M | $686.08M | $652.08M | $463.42M | $320.82M | $396.52M | $392.52M | $472.15M | $309.94M | $408.5M | $380.38M | $236.04M | $144.21M | $228.73M | $171.74M | $187.04M | $291.62M | $288.51M | $222.77M | $163.3M | $198M | $197.19M | $147.69M | $176.26M | $180.1M | $156.4M | $182.14M | $201.26M | $160.14M | $199.24M | $276.39M | $295.75M | $133.67M | $139.53M | $191.98M | $210.48M | $154.17M | $216.69M | $68.84M | -$40.63M | -$40.91M | $445.21M | $479.66M | $347.31M | $254.26M | $228.45M | $216.58M | $216.4M | $229.15M | $244.8M | $196.56M | $159.49M | $139.96M | $105.23M | $111.18M | $128.78M | $150.45M | $228.25M | $143.2M | $76.48M | $39.69M | $38.86M | $31.91M | $49.54M | $72.46M | $72.76M | $53.04M | $27.37M | $11.08M | $21.92M | $26.23M | $37.11M | $38.21M | $46.63M | $63.4M | $55.91M | $50.7M | $44.2M | $49.1M | $26.55M | $33.6M | $34.5M | $26.5M | $22M | $21.7M | $29.7M | $32.3M | $29.9M | - | - | - | - | - | - | - | - |
| $175.22M | $184.65M | $200.84M | $198.01M | - | - | - | - | - | - | - | $141.21M | $144.31M | $142.6M | $132.63M | $118.38M | $152.02M | $182.29M | $157.53M | $154.38M | $149.78M | $137.02M | $118.24M | $109.3M | $112.9M | $111.97M | $107.24M | $106.25M | $111.04M | $106.56M | $102.61M | $101.03M | $106.43M | $96.21M | $97.06M | $98.43M | $102.93M | $94.11M | $95.19M | $96.85M | $87.53M | $86.25M | $82.65M | $82.66M | $76.35M | $92.47M | $80.24M | $73.46M | $70.04M | $74.61M | $67.55M | $65.36M | $65.26M | $49.1M | $62.98M | $61.24M | $64.38M | $68.01M | $80.3M | $78.09M | $80.34M | $62.89M | $59.24M | $63.78M | $66.6M | $60.59M | $56.58M | $48.56M | $57.28M | -$27.87M | $103.52M | $112.66M | $83.85M | $76M | $54.52M | $48.92M | $44.12M | $53.87M | $46.22M | $42.41M | $28.38M | $26.06M | $23.38M | $20.08M | $22.45M | $10.46M | $34.99M | $28.08M | $17.94M | $17.71M | $16.01M | $14.68M | $14.98M | $13.19M | $15.68M | $19.78M | $16.33M | $13.33M | $12.82M | $17.45M | $2.25M | $12.34M | $12.19M | $14.93M | $13.85M | $12.6M | $10.8M | $10.9M | $8.1M | $7.5M | $6M | $3.2M | $3.9M | $4.5M | $7.5M | $7.1M | $5.3M | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $175.22M | $184.65M | $200.84M | $198.01M | - | - | - | - | - | - | - | $141.21M | $144.31M | $142.6M | $132.63M | $118.38M | $152.02M | $182.29M | $157.53M | $154.38M | $149.78M | $137.02M | $118.24M | $109.3M | $112.9M | $111.97M | $107.24M | $106.25M | $111.04M | $106.56M | $102.61M | $101.03M | $106.43M | $96.21M | $97.06M | $98.43M | $102.93M | $94.11M | $95.19M | $96.85M | $87.53M | $86.25M | $82.65M | $82.66M | $76.35M | $92.47M | $80.24M | $73.46M | $70.04M | $74.61M | $67.55M | $65.36M | $65.26M | $49.1M | $62.98M | $61.24M | $64.38M | $68.01M | $80.3M | $78.09M | $80.34M | $62.89M | $59.24M | $63.78M | $66.6M | $60.59M | $56.58M | $48.56M | $57.32M | -$27.87M | $103.52M | $112.66M | $83.85M | $76M | $54.52M | $48.92M | $44.12M | $53.87M | $46.22M | $42.41M | $28.38M | $26.06M | $23.38M | $20.08M | $22.45M | $10.46M | $34.99M | $28.08M | $17.94M | $17.71M | $16.01M | $14.68M | $14.98M | $13.19M | $15.68M | $19.78M | $16.33M | $13.33M | $12.82M | $18.18M | $13.8M | $12.34M | $12.19M | $14.93M | $13.85M | $12.6M | $10.8M | $10.9M | $8.1M | $7.5M | $6M | $3.2M | $3.9M | $4.5M | $7.5M | $7.1M | $5.3M | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$42K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$726K | -$11.55M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $580.2M | $337.43M | $550.15M | $413.56M | $297.84M | $257.26M | $429.88M | $607.18M | $813.63M | $565.59M | $797.96M | $1.155B | $904.94M | $838.27M | $1.325B | $1.758B | $1.623B | $1.572B | $1.436B | $1.038B | $643.05M | $297.56M | $167.63M | $167.94M | $295.14M | $195.59M | $245.89M | $307.9M | $315.52M | $407.24M | $576.88M | $544.22M | $350.06M | $217.54M | $292.19M | $286.66M | $361.8M | $208.43M | $306.11M | $276.3M | $141.26M | $51.78M | $140.04M | $82.59M | $104.37M | $192.24M | $201.51M | $142.37M | $86.33M | $115.7M | $121.74M | $74.29M | $102.88M | $122.27M | $84.57M | $111.91M | $127.89M | $82.49M | $108.79M | $188.22M | $205.33M | $59.63M | $69M | $116.64M | $132.3M | $81.38M | $148.45M | $6.28M | -$113.65M | -$90.96M | $330.92M | $358.87M | $251.93M | $178.26M | $173.93M | $167.66M | $171.31M | $175.27M | $198.58M | $154.15M | $131.11M | $113.9M | $81.85M | $91.1M | $106.32M | $139.99M | $193.26M | $115.12M | $58.54M | $7.99M | $22.85M | $17.23M | $34.56M | $59.28M | $57.08M | $33.26M | $11.04M | -$2.26M | $9.1M | $8.05M | $23.31M | $14.65M | $23.58M | $37.01M | $30.16M | $27.4M | $23.2M | $28M | $10.25M | $18.1M | $20.1M | $16M | $11.1M | $10.8M | $16.2M | $19.3M | $18.9M | -$156.4M | $58.2M | $58.2M | $58.2M | -$16.8M | $100K | $100K | $100K |
| -$66.99M | -$26.82M | -$36.3M | -$25.7M | - | - | - | - | - | - | - | -$80.41M | -$57.15M | -$79.82M | -$116.49M | -$161.39M | -$165.61M | -$163.52M | -$133.36M | -$107.08M | -$76.19M | -$76.75M | -$34.27M | -$64.9M | -$46.88M | -$45.53M | -$44.64M | -$50.94M | -$48.46M | -$65.95M | -$69.76M | -$68.81M | -$54.1M | -$56.19M | -$57.88M | -$51.34M | -$57.55M | -$205.61M | -$62.81M | -$55M | -$44.54M | -$469.71M | -$46.33M | -$40.98M | -$63.88M | -$316.7M | -$66.84M | -$38.77M | -$35.33M | -$43.25M | -$37.59M | -$35.31M | -$40.23M | -$63.07M | -$77.35M | -$47.43M | -$59.43M | -$41.48M | -$41.18M | -$39.07M | -$38.78M | -$51.67M | -$38.07M | -$39.93M | -$34.43M | -$35.06M | -$32.35M | -$37.83M | -$35.46M | $99K | -$29.1M | -$18.57M | $7.81M | $4.71M | $602K | -$11.52M | $715K | $1.62M | $974K | $1.28M | $681K | -$411K | $1.45M | $175K | $578K | $1.33M | $458K | $3.14M | $2.1M | $26.95M | $112K | $399K | -$149K | $220K | $113K | $131K | -$4.15M | -$2.11M | -$446K | $22K | $204K | $188K | $216K | -$1.31M | $183K | $100K | $200K | -$1.9M | $300K | $100K | $100K | $100K | $4.7M | $200K | $300K | $700K | $800K | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $33.24M | $26.96M | $13.57M | $17.38M | - | - | - | - | - | - | - | $20.77M | $22.51M | $23.86M | $25.35M | $25.67M | $16.67M | $12.34M | $12.7M | $14.9M | $17.27M | $20.21M | $18.95M | $27.7M | $28.02M | $32.32M | $31.34M | $32.32M | $31.12M | $31.65M | $31.56M | $31.51M | $31.9M | $32.38M | $34.18M | $33.87M | $33.97M | $36.15M | $36.2M | $36.65M | $37.04M | $36.62M | $37.08M | $37.16M | $43.09M | $44.74M | $31.9M | $30.05M | $30.57M | $30.66M | $30.97M | $31.47M | $34.63M | $34.88M | $41.49M | $41.11M | $41.11M | $44.12M | $44.7M | $44.81M | $43.35M | $44.98M | $44.29M | $43.45M | $37.52M | $33.55M | $34.52M | $37.04M | $36.25M | - | $37.45M | $35.48M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$33.75M | $137K | -$22.73M | -$8.31M | - | - | - | - | - | - | - | -$59.64M | -$34.64M | -$55.96M | -$91.15M | -$135.72M | -$148.94M | -$151.18M | -$120.66M | -$92.18M | -$58.92M | -$56.54M | -$15.32M | -$37.2M | -$18.87M | -$13.21M | -$13.3M | -$18.62M | -$17.33M | -$34.3M | -$38.2M | -$37.3M | -$22.2M | -$23.81M | -$23.7M | -$17.47M | -$23.57M | -$169.46M | -$26.61M | -$18.36M | -$7.5M | -$433.09M | -$9.25M | -$3.82M | -$20.79M | -$271.96M | -$34.94M | -$8.72M | -$4.76M | -$12.58M | -$6.62M | -$3.84M | -$5.6M | -$28.19M | -$35.86M | -$6.32M | -$18.32M | $2.64M | $3.52M | $5.75M | $4.57M | -$6.69M | $6.22M | $3.52M | $3.08M | -$1.52M | $2.17M | -$786K | $790K | $99K | $8.34M | $16.9M | $7.81M | $4.71M | $602K | -$11.52M | $715K | $1.62M | $974K | $1.28M | $681K | -$411K | $1.45M | $175K | $578K | $1.33M | $458K | $3.14M | $2.1M | $26.95M | $112K | $399K | -$149K | $220K | $113K | $131K | -$4.15M | -$2.11M | -$446K | $22K | $204K | $188K | $216K | -$1.31M | $183K | $100K | $200K | -$1.9M | $300K | $100K | $100K | $100K | $4.7M | $200K | $300K | $700K | $800K | - | - | - | - | - | - | - | - |
Income Before Tax | $513.21M | $310.61M | $513.85M | $387.87M | - | - | - | - | - | - | - | $1.074B | $847.79M | $758.45M | $1.208B | $1.596B | $1.458B | $1.409B | $1.303B | $930.8M | $566.86M | $220.82M | $133.36M | $103.05M | $248.26M | $150.06M | $201.25M | $256.96M | $267.06M | $341.29M | $507.12M | $475.41M | $295.96M | $161.35M | $234.31M | $235.32M | $304.25M | $2.82M | $243.31M | $221.29M | $96.71M | -$417.92M | $93.71M | $41.61M | $40.49M | -$124.47M | $134.67M | $103.61M | $50.99M | $77.05M | $84.16M | $38.98M | $62.65M | $63.9M | $7.22M | $64.49M | $68.46M | $41.01M | $67.61M | $149.15M | $166.55M | $7.96M | $30.93M | $76.71M | $97.86M | $46.32M | $116.1M | -$31.55M | -$149.11M | -$132.7M | $301.81M | $340.3M | $229.93M | $156.59M | $159.93M | $148.94M | $164.78M | $168.39M | $192.11M | $147.4M | $123.66M | $105.59M | $73.83M | $82.38M | $98.82M | $132.98M | $183.25M | $107.67M | $51.14M | $26.8M | $14.71M | $8.69M | $25.25M | $49.17M | $46.61M | $28.37M | $2.62M | -$8.64M | $3.45M | $3.18M | $7.13M | $9.96M | $18.43M | $30.68M | $25.42M | $22.5M | $17.5M | $20.2M | $5M | $13.5M | $14.2M | $12.5M | $12.5M | $8.7M | $15M | $18.4M | $17.3M | - | - | - | - | - | - | - | - |
Income Tax | $113.11M | $46.09M | $109.92M | $86.68M | - | - | - | - | - | - | - | $258.14M | $203.46M | $119.44M | $290M | $381.77M | $350.38M | $313.15M | $302.41M | $218.6M | $128.1M | $23.87M | $29.08M | $24.28M | $57.42M | $26.34M | $48.64M | $60.21M | $62.24M | $71.43M | $109.21M | $112.84M | $70.49M | -$141.82M | $83.3M | $82.37M | $105.59M | -$1.01M | $88.89M | $80.85M | $35.4M | -$161.61M | $34.84M | $16.28M | $13.54M | -$28.42M | $47.01M | $37.27M | $17.3M | $29.15M | $33.07M | $15.71M | $21.4M | $8.81M | $1.12M | $25.18M | $26.68M | $15.24M | $27.75M | $53.33M | $62.32M | $3.9M | $15.57M | $29.91M | $34.47M | $19.77M | $47.37M | -$15.02M | -$59.33M | -$50.03M | $114.07M | $129.01M | $87.37M | $58.72M | $59.34M | $55M | $62.62M | $63.33M | $73.39M | $50.53M | $47.61M | $40.65M | $28.43M | $31.72M | $38.05M | $50.53M | $69.64M | $40.38M | $19.18M | $10.05M | $5.52M | $3.26M | $9.47M | $18.36M | $17.48M | $10.64M | $984K | -$3.33M | $1.33M | $1.22M | $2.74M | $2.86M | $6.05M | $11.62M | $10.17M | $8.7M | $7M | $8.1M | $2M | $5.4M | $5.7M | $5M | $4.9M | $300K | $2M | $2.8M | $2.7M | - | - | - | - | - | - | - | - |
Net Income | $400.11M | $264.52M | $403.93M | $301.19M | - | - | - | - | - | - | - | $816.18M | $644.33M | $639.01M | $918.48M | $1.215B | $1.107B | $1.096B | $1B | $712.2M | $438.76M | $196.95M | $104.28M | $78.77M | $190.84M | $123.72M | $152.61M | $196.75M | $204.83M | $269.85M | $397.91M | $362.57M | $225.48M | $303.17M | $151.01M | $152.95M | $198.67M | $3.83M | $154.41M | $140.44M | $61.32M | -$256.32M | $58.87M | $25.33M | $26.95M | -$96.05M | $87.66M | $66.34M | $33.7M | $47.9M | $51.09M | $23.27M | $41.25M | $55.09M | $6.11M | $39.31M | $41.78M | $25.78M | $39.86M | $95.83M | $104.23M | $4.06M | $15.36M | $46.8M | $63.39M | $26.55M | $68.73M | -$16.52M | -$89.77M | -$82.67M | $187.74M | $211.29M | $142.56M | $97.87M | $100.59M | $93.94M | $102.16M | $105.07M | $118.72M | $96.87M | $76.05M | $64.94M | $45.41M | $50.66M | $60.78M | $82.45M | $113.61M | $67.29M | $31.96M | $16.75M | $9.19M | $5.43M | $15.78M | $29.38M | $29.13M | $17.73M | $1.64M | -$5.31M | $2.12M | $1.95M | $4.38M | $7.1M | $12.38M | $19.06M | $15.25M | $13.8M | $10.5M | $12.1M | $3M | $8.1M | $8.5M | $7.5M | $7.6M | $8.4M | $5.4M | $15.6M | $14.6M | -$100K | -$900K | -$900K | -$900K | -$5M | -$5M | -$5M | -$4.9M |
Minority Interests | $3.33M | $1.52M | -$241K | -$2.47M | - | - | - | - | - | - | - | -$4.07M | -$7.02M | -$4.15M | -$4.15M | -$5.1M | -$3.42M | -$5.19M | -$9.4M | -$9.91M | -$8.25M | -$9.11M | -$4.13M | -$3.27M | -$3.5M | -$2.29M | -$1.56M | -$2.44M | -$499K | $152K | $469K | -$123K | $2.08M | $1.56M | $2.25M | $986K | $2.15M | $16.18M | $2.98M | $1.53M | $1.42M | $3.08M | $1.75M | $6.23M | $3.81M | $51.02M | $3.52M | $5.96M | $4.88M | $6.75M | $6.4M | $5.69M | $6.96M | $5.48M | $6.73M | $5.17M | $3.9M | $4.42M | $3.45M | $2.88M | $1.67M | $3.73M | $3.39M | $2.41M | $1.58M | $105K | $288K | $530K | $1.91M | - | $5.26M | -$791K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $403.44M | $266.03M | $403.69M | $298.73M | - | - | - | - | - | - | - | $812.11M | $637.31M | $634.86M | $914.33M | $1.21B | $1.104B | $1.091B | $990.76M | $702.29M | $430.51M | $187.84M | $100.14M | $75.5M | $187.34M | $121.43M | $151.05M | $194.3M | $204.33M | $270M | $398.38M | $362.45M | $227.55M | $304.73M | $153.26M | $153.93M | $200.82M | $20.01M | $157.4M | $141.97M | $62.74M | -$253.24M | $60.62M | $31.55M | $30.76M | -$45.03M | $91.17M | $72.3M | $38.58M | $54.66M | $57.49M | $28.96M | $48.22M | $60.57M | $12.83M | $44.47M | $45.68M | $30.2M | $43.3M | $98.71M | $105.9M | $7.79M | $18.74M | $49.21M | $64.97M | $26.65M | $69.02M | -$15.99M | -$87.86M | -$82.67M | $193.01M | $210.49M | $142.56M | $97.87M | $100.59M | $93.94M | $102.16M | $105.07M | $118.72M | $96.87M | $76.05M | $64.94M | $45.41M | $50.66M | $60.78M | $82.45M | $113.61M | $67.29M | $31.96M | $16.75M | $9.19M | $5.43M | $15.78M | $29.38M | $29.13M | $17.73M | $1.64M | -$5.31M | $2.12M | $1.95M | $4.38M | $7.1M | $12.38M | $19.06M | $15.25M | $13.8M | $10.5M | $12.1M | $3M | $8.1M | $8.5M | $7.5M | $7.6M | $8.4M | $5.4M | $15.6M | $14.6M | -$100K | -$900K | -$900K | -$900K | -$5M | -$5M | -$5M | -$4.9M |
Shares Outstanding (Basic) | 144.8M | 145.63M | 146.95M | 148.39M | 150.26M | 152.1M | 154.06M | 156.86M | 158.67M | 161.43M | 165.17M | 168.01M | 171.6M | 174.71M | 180.26M | 186.44M | 192.16M | 197.35M | 202.45M | 209.65M | 211.02M | 210.6M | 210.37M | 210.34M | 213.25M | 215.12M | 217.87M | 221.51M | 224.06M | 229.25M | 234.21M | 235.62M | 236.62M | 237.18M | 239.07M | 241.34M | 242.94M | 243.69M | 243.76M | 243.66M | 243.2M | 242.56M | 242.07M | 241.9M | 241.54M | 240.87M | 240.09M | 226.22M | 223.01M | 222.27M | 220.93M | 220.47M | 220M | 219.35M | 219.19M | 219.1M | 219M | - | 218.67M | 218.5M | 217.99M | - | 216.88M | 216.64M | 216.28M | - | 215.22M | 189.85M | 182M | - | 195.35M | 190.35M | 189.04M | - | 179.48M | 186.86M | 192.63M | - | 199.37M | 192.92M | 174.07M | - | 172.55M | 178.04M | 190.81M | - | 198.44M | 197.36M | 195.79M | - | 191.19M | 190.6M | 190.4M | - | 190.18M | 189.69M | 184.18M | - | 182.89M | 182.59M | 182.04M | - | 184.87M | 190.28M | 191.98M | - | 191.68M | 193.6M | 200M | - | 188.89M | 200M | 190M | - | 196.36M | 189.09M | 194.67M | - | 15.81M | 45M | 10.29M | - | 125M | 133.33M | 130.67M |
Shares Outstanding (Diluted) | 145.32M | 146.25M | 147.6M | 148.96M | 150.81M | 152.8M | 154.81M | 157.58M | 159.35M | 162.28M | 166.11M | 168.87M | 172.48M | 175.89M | 181.61M | 187.74M | 193.24M | 198.79M | 204.17M | 211.25M | 212.25M | 212.05M | 211.93M | 211.38M | 214.02M | 216.4M | 219.11M | 222.52M | 224.96M | 230.46M | 235.65M | 236.95M | 237.72M | 238.68M | 240.88M | 243.02M | 244.55M | 245.51M | 245.68M | 245.39M | 244.61M | 242.56M | 243.82M | 243.49M | 242.87M | 240.87M | 242.24M | 242.05M | 241.39M | 240.49M | 239M | 221.74M | 238.09M | 236.89M | 220.04M | 236.21M | 236.53M | - | 235.76M | 236.27M | 236.22M | - | 234.54M | 234.6M | 234.66M | - | 234.08M | 189.85M | 182M | - | 196.86M | 200.35M | 199.32M | - | 189.86M | 197.56M | 203.27M | - | 219.57M | 219.53M | 201.95M | - | 200.55M | 205.89M | 219.31M | - | 227.52M | 226.18M | 224.85M | - | 192.49M | 191.41M | 191.14M | - | 191.42M | 191.44M | 185.39M | - | 183.72M | 183.56M | 182.84M | - | 185.44M | 190.82M | 192.81M | - | 193.32M | 193.6M | 200M | - | 188.89M | 200M | 202.67M | - | 196.36M | 195M | 194.67M | - | 15.81M | 45M | 10.29M | - | 125M | 133.33M | 130.67M |
EPS (Basic) | $2.79 | $1.83 | $2.75 | $2.01 | $1.45 | $1.36 | $2.06 | $2.73 | $3.68 | $2.63 | $3.49 | $4.83 | $3.71 | $3.63 | $5.07 | $6.49 | $5.74 | $5.53 | $4.89 | $3.35 | $2.04 | $0.89 | $0.48 | $0.36 | $0.88 | $0.56 | $0.69 | $0.88 | $0.91 | $1.18 | $1.70 | $1.54 | $0.96 | $1.28 | $0.64 | $0.64 | $0.83 | $0.08 | $0.65 | $0.58 | $0.26 | -$1.04 | $0.25 | $0.13 | $0.13 | -$0.19 | $0.38 | $0.32 | $0.17 | $0.25 | $0.26 | $0.13 | $0.22 | $0.28 | $0.06 | $0.20 | $0.21 | - | $0.20 | $0.45 | $0.49 | - | $0.09 | $0.23 | $0.30 | - | $0.32 | -$0.08 | -$0.48 | - | $0.99 | $1.11 | $0.75 | - | $0.56 | $0.51 | $0.53 | - | $0.60 | $0.50 | $0.44 | - | $0.26 | $0.29 | $0.32 | - | $0.57 | $0.34 | $0.16 | - | $0.048 | $0.028 | $0.083 | - | $0.15 | $0.093 | $0.01 | - | $0.013 | $0.01 | $0.025 | - | $0.068 | $0.10 | $0.08 | - | $0.055 | $0.063 | $0.015 | - | $0.045 | $0.038 | $0.04 | - | $0.028 | $0.083 | $0.075 | - | $0.028 | -$0.02 | -$0.088 | - | -$0.04 | -$0.038 | -$0.038 |
EPS (Diluted) | $2.78 | $1.82 | $2.74 | $2.01 | $1.44 | $1.36 | $2.05 | $2.72 | $3.67 | $2.61 | $3.47 | $4.81 | $3.70 | $3.61 | $5.03 | $6.44 | $5.71 | $5.49 | $4.85 | $3.32 | $2.03 | $0.89 | $0.47 | $0.36 | $0.88 | $0.56 | $0.69 | $0.87 | $0.91 | $1.17 | $1.69 | $1.53 | $0.96 | $1.28 | $0.64 | $0.63 | $0.82 | $0.08 | $0.64 | $0.58 | $0.26 | -$1.04 | $0.25 | $0.13 | $0.13 | -$0.19 | $0.38 | $0.31 | $0.17 | $0.24 | $0.25 | $0.13 | $0.21 | $0.27 | $0.06 | $0.20 | $0.20 | - | $0.19 | $0.43 | $0.46 | - | $0.09 | $0.22 | $0.29 | - | $0.30 | -$0.08 | -$0.48 | - | $0.98 | $1.05 | $0.72 | - | $0.53 | $0.48 | $0.50 | - | $0.54 | $0.45 | $0.38 | - | $0.23 | $0.25 | $0.28 | - | $0.50 | $0.30 | $0.15 | - | $0.048 | $0.028 | $0.083 | - | $0.15 | $0.093 | $0.01 | - | $0.013 | $0.01 | $0.025 | - | $0.068 | $0.10 | $0.08 | - | $0.055 | $0.063 | $0.015 | - | $0.045 | $0.038 | $0.038 | - | $0.028 | $0.08 | $0.075 | - | $0.028 | -$0.02 | -$0.088 | - | -$0.04 | -$0.038 | -$0.038 |
EBIT | $546.45M | $337.56M | $527.42M | $405.25M | - | - | - | - | - | - | - | $1.095B | $870.3M | $782.31M | $1.234B | $1.622B | $1.474B | $1.421B | $1.315B | $945.7M | $584.13M | $241.02M | $152.31M | $130.75M | $276.28M | $182.39M | $232.59M | $289.28M | $298.19M | $372.94M | $538.68M | $506.92M | $327.86M | $193.73M | $268.49M | $269.19M | $338.23M | $38.97M | $279.5M | $257.94M | $133.76M | -$381.31M | $130.79M | $78.77M | $83.58M | -$79.73M | $166.57M | $133.66M | $81.56M | $107.71M | $115.13M | $70.44M | $97.28M | $98.78M | $48.71M | $105.59M | $109.57M | $85.13M | $112.31M | $193.96M | $209.89M | $52.94M | $75.22M | $120.16M | $135.38M | $79.87M | $150.62M | $5.5M | -$112.86M | -$57.81M | $339.26M | $375.77M | $251.93M | $178.26M | $173.93M | $167.66M | $171.31M | $175.27M | $198.58M | $154.15M | $131.11M | $113.9M | $81.85M | $91.1M | $106.32M | $139.99M | $193.26M | $115.12M | $58.54M | $7.99M | $22.85M | $17.23M | $34.56M | $59.28M | $57.08M | $33.26M | $11.04M | -$2.26M | $9.1M | $8.05M | $23.31M | $14.65M | $23.58M | $37.01M | $30.16M | $27.4M | $23.2M | $28M | $10.25M | $18.1M | $20.1M | $16M | $11.1M | $10.8M | $16.2M | $19.3M | $18.9M | -$156.4M | $58.2M | $58.2M | $58.2M | -$16.8M | $100K | $100K | $100K |
EBITDA | $705.73M | $483.85M | $665.91M | $538.11M | - | - | - | - | - | - | - | $1.206B | $977.99M | $884.55M | $1.333B | $1.718B | $1.562B | $1.507B | $1.403B | $1.033B | $671.05M | $326.08M | $234.06M | $209.47M | $356.53M | $262.91M | $312.06M | $370.19M | $378.36M | $453.5M | $620.06M | $586.04M | $404M | $268.66M | $343.7M | $342.99M | $413.28M | $112.11M | $353.69M | $332.74M | $207.74M | -$308.02M | $205M | $153.04M | $156.4M | $261.63M | $232.53M | $192.1M | $139.13M | $166.55M | $173.33M | $127.58M | $154.34M | $121.96M | $115.56M | $161.09M | $165.14M | $138.13M | $164.75M | $244.48M | $260.07M | $115.38M | $126.28M | $172.03M | $188.57M | $136.17M | $200.36M | $64.05M | -$56.68M | -$5.31M | $386.28M | $406.45M | $297.34M | $215.59M | $207.18M | $212.16M | $199.86M | $201.18M | $227.38M | $185.48M | $155.35M | $137.71M | $105.46M | $112.51M | $127.58M | $159.27M | $214.54M | $135.6M | $75.22M | -$240K | $40.21M | $33.47M | $50.99M | $74.7M | $72.68M | $47.38M | $29.03M | $11.05M | $21.32M | $20.3M | $34.66M | $25.69M | $34.23M | $49.77M | $41.88M | $38M | $33.2M | $40.1M | $18.15M | $26M | $28.5M | $23.2M | $13.4M | $17M | $21.9M | $24.5M | $23.8M | -$156.4M | $58.2M | $58.2M | $58.2M | -$16.8M | $100K | $100K | $100K |