| BOYD GAMING CORP (BYD) |
| Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 | Q4-CY2013 |
| Balance Sheet Date | | 2025-Sep-30 | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | 2021-Sep-30 | 2021-Jun-30 | 2021-Mar-31 | 2020-Dec-31 | 2020-Sep-30 | 2020-Jun-30 | 2020-Mar-31 | 2019-Dec-31 | 2019-Sep-30 | 2019-Jun-30 | 2019-Mar-31 | 2018-Dec-31 | 2018-Sep-30 | 2018-Jun-30 | 2018-Mar-31 | 2017-Dec-31 | 2017-Sep-30 | 2017-Jun-30 | 2017-Mar-31 | 2016-Dec-31 | 2016-Sep-30 | 2016-Jun-30 | 2016-Mar-31 | 2015-Dec-31 | 2015-Sep-30 | 2015-Jun-30 | 2015-Mar-31 | 2014-Dec-31 | 2014-Sep-30 | 2014-Jun-30 | 2014-Mar-31 | 2013-Dec-31 |
| Fiscal Period | | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | Q2-FY2017 | Q1-FY2017 | Q4-FY2016 | Q3-FY2016 | Q2-FY2016 | Q1-FY2016 | Q4-FY2015 | Q3-FY2015 | Q2-FY2015 | Q1-FY2015 | Q4-FY2014 | Q3-FY2014 | Q2-FY2014 | Q1-FY2014 | Q4-FY2013 |
| Total Revenue | | 1,004,361,000$ | 1,033,998,000$ | 991,565,000$ | 1,040,915,000$ | 961,246,000$ | 967,512,000$ | 960,521,000$ | 954,412,000$ | 903,164,000$ | 916,950,000$ | 963,966,000$ | 922,921,000$ | 877,263,000$ | 894,450,000$ | 860,743,000$ | 879,841,000$ | 843,060,000$ | 893,602,000$ | 753,307,000$ | 635,868,000$ | 652,238,000$ | 209,859,000$ | 680,525,000$ | 833,131,000$ | 819,568,000$ | 846,132,000$ | 827,288,000$ | 791,623,000$ | 612,196,000$ | 616,793,000$ | 606,118,000$ | 595,088,000$ | 591,542,000$ | 604,124,000$ | 610,065,000$ | 554,823,000$ | 531,901,000$ | 544,874,000$ | 552,378,000$ | 542,674,000$ | 546,313,000$ | 559,867,000$ | 550,578,000$ | 531,593,000$ | 738,843,000$ | 722,534,000$ | 708,349,000$ | 681,537,000$ |
| QoQ% | | (2.87%) | 4.28% | (4.74%) | 8.29% | (.65%) | .73% | .64% | 5.67% | (1.50%) | (4.88%) | 4.45% | 5.21% | (1.92%) | 3.92% | (2.17%) | 4.36% | (5.66%) | 18.62% | 18.47% | (2.51%) | 210.80% | (69.16%) | (18.32%) | 1.66% | (3.14%) | 2.28% | 4.51% | 29.31% | (.75%) | 1.76% | 1.85% | .60% | (2.08%) | (.97%) | 9.96% | 4.31% | (2.38%) | (1.36%) | 1.79% | (.67%) | (2.42%) | 1.69% | 3.57% | (28.05%) | 2.26% | 2.00% | 3.93% | (7.72%) |
| YoY% | | 4.49% | 6.87% | 3.23% | 9.06% | 6.43% | 5.51% | (.36%) | 3.41% | 2.95% | 2.52% | 11.99% | 4.90% | 4.06% | .10% | 14.26% | 38.37% | 29.26% | 325.81% | 10.70% | (23.68%) | (20.42%) | (75.20%) | (17.74%) | 5.24% | 33.87% | 37.18% | 36.49% | 33.03% | 3.49% | 2.10% | (.65%) | 7.26% | 11.21% | 10.87% | 10.44% | 2.24% | (2.64%) | (2.68%) | .33% | 2.08% | (26.06%) | (22.51%) | (22.27%) | (22.00%) | .04% | (2.20%) | (3.70%) | 9.10% |
| Cost Of Revenue | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | (34,371,000$) | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ |
| Gross Profit | | 1,004,361,000$ | 1,033,998,000$ | 991,565,000$ | 1,040,915,000$ | 961,246,000$ | 967,512,000$ | 960,521,000$ | 954,412,000$ | 903,164,000$ | 916,950,000$ | 998,337,000$ | 922,921,000$ | 877,263,000$ | 894,450,000$ | 860,743,000$ | 879,841,000$ | 843,060,000$ | 893,602,000$ | 753,307,000$ | 635,868,000$ | 652,238,000$ | 209,859,000$ | 680,525,000$ | 833,131,000$ | 819,568,000$ | 846,132,000$ | 827,288,000$ | 791,623,000$ | 612,196,000$ | 616,793,000$ | 606,118,000$ | 595,088,000$ | 591,542,000$ | 604,124,000$ | 610,065,000$ | 554,823,000$ | 531,901,000$ | 544,874,000$ | 552,378,000$ | 542,674,000$ | 546,313,000$ | 559,867,000$ | 550,578,000$ | 531,593,000$ | 738,843,000$ | 722,534,000$ | 708,349,000$ | 681,537,000$ |
| Gross Margin | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 103.57% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
| Operating Expenses | | 864,597,000$ | 791,628,000$ | 791,678,000$ | 779,614,000$ | 741,261,000$ | 740,406,000$ | 741,136,000$ | 799,361,000$ | 685,292,000$ | 672,921,000$ | 713,458,000$ | 675,284,000$ | 639,804,000$ | 649,380,000$ | 609,685,000$ | 662,960,000$ | 619,914,000$ | 627,260,000$ | 559,572,000$ | 524,569,000$ | 525,165,000$ | 296,207,000$ | 818,286,000$ | 718,272,000$ | 706,177,000$ | 719,440,000$ | 709,662,000$ | 415,956,000$ | 323,051,000$ | 318,909,000$ | 511,344,000$ | 514,611,000$ | 512,602,000$ | 514,570,000$ | 515,235,000$ | 524,852,000$ | 463,985,000$ | 464,384,000$ | 470,128,000$ | 495,872,000$ | 476,890,000$ | 476,773,000$ | 478,695,000$ | 509,346,000$ | 665,069,000$ | 635,555,000$ | 639,833,000$ | 642,357,000$ |
| Operating Income | | 139,764,000$ | 242,370,000$ | 199,887,000$ | 261,301,000$ | 219,985,000$ | 227,106,000$ | 219,385,000$ | 155,051,000$ | 217,872,000$ | 244,029,000$ | 284,879,000$ | 247,637,000$ | 237,459,000$ | 245,070,000$ | 251,058,000$ | 216,881,000$ | 223,146,000$ | 266,342,000$ | 193,735,000$ | 111,299,000$ | 127,073,000$ | (86,348,000$) | (137,761,000$) | 114,859,000$ | 113,391,000$ | 126,692,000$ | 117,626,000$ | 94,684,000$ | 69,568,000$ | 96,258,000$ | 94,774,000$ | 80,477,000$ | 78,940,000$ | 89,554,000$ | 94,830,000$ | 29,971,000$ | 67,916,000$ | 80,490,000$ | 82,250,000$ | 46,802,000$ | 69,423,000$ | 83,094,000$ | 71,883,000$ | 22,247,000$ | 73,774,000$ | 86,979,000$ | 68,516,000$ | 39,180,000$ |
| Operating Margin | | 13.92% | 23.44% | 20.16% | 25.10% | 22.89% | 23.47% | 22.84% | 16.25% | 24.12% | 26.61% | 29.55% | 26.83% | 27.07% | 27.40% | 29.17% | 24.65% | 26.47% | 29.81% | 25.72% | 17.50% | 19.48% | (41.15%) | (20.24%) | 13.79% | 13.84% | 14.97% | 14.22% | 11.96% | 11.36% | 15.61% | 15.64% | 13.52% | 13.35% | 14.82% | 15.54% | 5.40% | 12.77% | 14.77% | 14.89% | 8.62% | 12.71% | 14.84% | 13.06% | 4.19% | 9.99% | 12.04% | 9.67% | 5.75% |
| Interest Income | | 1,501,000$ | 1,263,000$ | 808,000$ | 384,000$ | 392,000$ | 403,000$ | 446,000$ | 1,441,000$ | 1,585,000$ | 2,715,000$ | 18,145,000$ | 18,554,000$ | 2,073,000$ | 483,000$ | 420,000$ | 413,000$ | 442,000$ | 455,000$ | 509,000$ | 424,000$ | 468,000$ | 569,000$ | 439,000$ | 502,000$ | 434,000$ | 816,000$ | 106,000$ | 553,000$ | 2,189,000$ | 522,000$ | 457,000$ | 451,000$ | 452,000$ | 455,000$ | 460,000$ | 455,000$ | 1,050,000$ | 959,000$ | 497,000$ | 462,000$ | 460,000$ | 465,000$ | 471,000$ | 467,000$ | 466,000$ | 470,000$ | 476,000$ | 368,000$ |
| Interest Expenses | | | | | | | | 42,309,000$ | 42,314,000$ | 42,352,000$ | 42,715,000$ | 43,866,000$ | 41,124,000$ | 36,001,000$ | 36,466,000$ | 37,658,000$ | 41,250,000$ | 45,171,000$ | 55,131,000$ | 57,890,000$ | 57,044,000$ | 62,387,000$ | 59,208,000$ | 51,845,000$ | 55,241,000$ | 59,661,000$ | 61,233,000$ | 61,330,000$ | 60,300,000$ | 54,670,000$ | 44,959,000$ | 44,259,000$ | 43,397,000$ | 43,309,000$ | 42,728,000$ | 43,674,000$ | 42,537,000$ | 55,203,000$ | 61,887,000$ | 53,065,000$ | 53,966,000$ | 56,558,000$ | 57,131,000$ | 56,935,000$ | 3,841,000$ | 75,420,000$ | 75,296,000$ | 75,503,000$ | 77,377,000$ |
| Income Before Tax | | 1,842,036,000$ | 193,112,000$ | 152,151,000$ | 216,041,000$ | 173,980,000$ | 184,510,000$ | 177,472,000$ | 113,211,000$ | 177,135,000$ | 203,507,000$ | 259,054,000$ | 225,844,000$ | 203,361,000$ | 188,828,000$ | 210,773,000$ | 145,307,000$ | 178,256,000$ | 145,954,000$ | 134,422,000$ | 93,780,000$ | 69,718,000$ | (145,514,000$) | (188,998,000$) | 25,808,000$ | 53,809,000$ | 66,222,000$ | 56,287,000$ | 34,825,000$ | 17,071,000$ | 51,845,000$ | 51,291,000$ | 37,517,000$ | 35,903,000$ | 46,344,000$ | 51,349,000$ | (12,732,000$) | (27,756,000$) | 19,078,000$ | 29,178,000$ | (15,137,000$) | 10,709,000$ | (5,804,000$) | 18,307,000$ | (58,868,000$) | (1,367,000$) | 10,579,000$ | (6,377,000$) | (60,763,000$) |
| Tax Expenses | | 403,200,000$ | 42,758,000$ | 41,269,000$ | 45,535,000$ | 42,852,000$ | 44,665,000$ | 40,999,000$ | 20,606,000$ | 41,902,000$ | 11,053,000$ | 59,323,000$ | 53,160,000$ | 46,359,000$ | 42,065,000$ | 47,845,000$ | 35,525,000$ | 40,082,000$ | 32,225,000$ | 32,261,000$ | 10,493,000$ | 31,602,000$ | (36,970,000$) | (41,439,000$) | 1,512,000$ | 14,404,000$ | 17,738,000$ | 10,836,000$ | 11,958,000$ | 5,234,000$ | 13,247,000$ | 9,892,000$ | (44,556,000$) | 12,746,000$ | 18,652,000$ | 16,273,000$ | (25,702,000$) | (189,620,000$) | 7,771,000$ | 7,618,000$ | (703,000$) | 3,694,000$ | 6,586,000$ | (16,796,000$) | (17,458,000$) | 1,961,000$ | 5,241,000$ | 4,848,000$ | 6,828,000$ |
| Net Income | | 1,438,836,000$ | 150,354,000$ | 110,882,000$ | 170,506,000$ | 131,128,000$ | 139,845,000$ | 136,473,000$ | 92,605,000$ | 135,233,000$ | 192,454,000$ | 199,731,000$ | 172,684,000$ | 157,002,000$ | 146,763,000$ | 162,928,000$ | 109,782,000$ | 138,174,000$ | 113,729,000$ | 102,161,000$ | 83,287,000$ | 38,116,000$ | (108,544,000$) | (147,559,000$) | 24,296,000$ | 39,405,000$ | 48,484,000$ | 45,451,000$ | 22,867,000$ | 11,837,000$ | 38,945,000$ | 41,399,000$ | 82,073,000$ | 23,157,000$ | 48,709,000$ | 35,451,000$ | 14,448,000$ | 342,571,000$ | 30,022,000$ | 33,190,000$ | (6,869,000$) | 25,425,000$ | (6,425,000$) | 35,103,000$ | (32,423,000$) | (3,328,000$) | 5,338,000$ | (11,225,000$) | (67,591,000$) |
| Profit Margin | | 143.26% | 14.54% | 11.18% | 16.38% | 13.64% | 14.45% | 14.21% | 9.70% | 14.97% | 20.99% | 20.72% | 18.71% | 17.90% | 16.41% | 18.93% | 12.48% | 16.39% | 12.73% | 13.56% | 13.10% | 5.84% | (51.72%) | (21.68%) | 2.92% | 4.81% | 5.73% | 5.49% | 2.89% | 1.93% | 6.31% | 6.83% | 13.79% | 3.92% | 8.06% | 5.81% | 2.60% | 64.41% | 5.51% | 6.01% | (1.27%) | 4.65% | (1.15%) | 6.38% | (6.10%) | (.45%) | .74% | (1.59%) | (9.92%) |
| TTM | | 45.95% | 13.98% | 13.94% | 14.71% | 13.01% | 13.32% | 14.91% | 16.59% | 18.89% | 19.61% | 18.48% | 17.98% | 16.41% | 16.03% | 15.09% | 13.77% | 13.99% | 11.49% | 5.11% | (6.18%) | (8.15%) | (7.57%) | (1.11%) | 4.74% | 4.76% | 4.18% | 4.18% | 4.38% | 7.17% | 7.70% | 8.15% | 7.89% | 5.16% | 19.17% | 18.85% | 19.24% | 18.37% | 3.74% | 2.06% | 2.15% | .99% | (.30%) | .18% | (1.54%) | (2.69%) | (3.79%) | (3.77%) | (3.75%) |
| Earnings to Minority | | (1,157,000$) | (1,104,000$) | (537,000$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (274,000$) | | | | 2,228,000$ | | | | 0$ | 0$ | 0$ | 0$ | 0$ | 11,777,000$ | 4,669,000$ | (5,043,000$) | (20,251,000$) |
| Earnings to Common Shareholders | | 1,439,993,000$ | 151,458,000$ | 111,419,000$ | 170,506,000$ | 131,128,000$ | 139,845,000$ | 136,473,000$ | 92,605,000$ | 135,233,000$ | 192,454,000$ | 199,731,000$ | 172,684,000$ | 157,002,000$ | 146,763,000$ | 162,928,000$ | 109,782,000$ | 138,174,000$ | 113,729,000$ | 102,161,000$ | 83,287,000$ | 38,116,000$ | (108,544,000$) | (147,559,000$) | 24,296,000$ | 39,405,000$ | 48,484,000$ | 45,451,000$ | 22,867,000$ | 11,837,000$ | 38,945,000$ | 41,399,000$ | 82,073,000$ | 23,157,000$ | 48,709,000$ | 35,451,000$ | 12,220,000$ | 342,571,000$ | 30,022,000$ | 33,190,000$ | (6,869,000$) | 25,425,000$ | (6,425,000$) | 35,103,000$ | (32,423,000$) | (15,105,000$) | 669,000$ | (6,182,000$) | (47,340,000$) |
| QoQ% | | 850.75% | 35.94% | (34.65%) | 30.03% | (6.23%) | 2.47% | 47.37% | (31.52%) | (29.73%) | (3.64%) | 15.66% | 9.99% | 6.98% | (9.92%) | 48.41% | (20.55%) | 21.49% | 11.32% | 22.66% | 118.51% | 135.12% | 26.44% | (707.34%) | (38.34%) | (18.73%) | 6.67% | 98.76% | 93.18% | (69.61%) | (5.93%) | (49.56%) | 254.42% | (52.46%) | 37.40% | 190.11% | (96.43%) | 1,041.07% | (9.55%) | 583.19% | (127.02%) | 495.72% | (118.30%) | 208.27% | (114.65%) | (2,357.85%) | 110.82% | 86.94% | (27.03%) |
| YoY% | | 998.16% | 8.30% | (18.36%) | 84.12% | (3.04%) | (27.34%) | (31.67%) | (46.37%) | (13.87%) | 31.13% | 22.59% | 57.30% | 13.63% | 29.05% | 59.48% | 31.81% | 262.51% | 204.78% | 169.23% | 242.80% | (3.27%) | (323.88%) | (424.66%) | 6.25% | 232.90% | 24.49% | 9.79% | (72.14%) | (48.88%) | (20.05%) | 16.78% | 571.63% | (93.24%) | 62.24% | 6.81% | 277.90% | 1,247.38% | 567.27% | (5.45%) | 78.81% | 268.32% | (1,060.39%) | 667.83% | 31.51% | 59.47% | (94.25%) | 15.13% | 94.74% |
| Earnings Per Share, Basic | | 17.81$ | 1,840.56$ | 1.31$ | 0.93$ | 1.43$ | 1,471.40$ | 1.40$ | 0.31$ | 1,341.54$ | 1,886.34$ | 1.93$ | 1.64$ | 1.46$ | 1.33$ | 1.45$ | 0.48$ | 1.21$ | 1.00$ | 899.10$ | 0.73$ | 0.34$ | (0.96$) | (1.30$) | 0.21$ | 0.35$ | 0.43$ | 0.40$ | 0.20$ | 0.10$ | 0.34$ | 0.36$ | 0.72$ | 0.20$ | 0.42$ | 0.31$ | 0.11$ | 2.99$ | 0.26$ | 0.29$ | (0.06$) | 0.23$ | (0.06$) | 0.31$ | (0.29$) | (0.14$) | 0.01$ | (0.06$) | (0.43$) |
| Earnings Per Share, Diluted | | 17.81$ | 1,840.25$ | 1.31$ | 0.93$ | 1.43$ | 1,470.81$ | 1.40$ | 0.31$ | 1,340.93$ | 1,885.49$ | 1.93$ | 1.64$ | 1.46$ | 1.33$ | 1.45$ | 0.48$ | 1.21$ | 1.00$ | 896.41$ | 0.74$ | 0.33$ | (0.96$) | (1.30$) | 0.21$ | 0.35$ | 0.43$ | 0.40$ | 0.20$ | 0.10$ | 0.34$ | 0.36$ | 0.71$ | 0.20$ | 0.42$ | 0.31$ | 0.11$ | 2.97$ | 0.26$ | 0.29$ | (0.06$) | 0.22$ | (0.06$) | 0.31$ | (0.30$) | (0.14$) | 0.01$ | (0.06$) | (0.43$) |
| Unlevered FCF Per Share, Basic | | 1.17$ | 979.35$ | 1.02$ | 0.82$ | 1.59$ | 1,038.46$ | 1.65$ | 0.41$ | 1,253.32$ | 1,037.14$ | 1.80$ | 1.44$ | 1.83$ | 1.55$ | 1.67$ | 0.76$ | 2.06$ | 1.95$ | 1,594.78$ | 0.84$ | 1.30$ | (0.92$) | (0.22$) | 0.82$ | 0.97$ | 0.56$ | 0.66$ | 0.42$ | 0.61$ | 0.54$ | 0.81$ | 0.52$ | 0.79$ | 0.38$ | 0.33$ | 0.00$ | 0.45$ | 0.35$ | 0.40$ | 0.35$ | 0.50$ | 0.51$ | 0.36$ | 0.13$ | 0.48$ | 0.42$ | 0.35$ | (0.01$) |
| Unlevered FCF Per Share, Diluted | | 1.17$ | 979.19$ | 1.02$ | 0.82$ | 1.59$ | 1,038.04$ | 1.65$ | 0.41$ | 1,252.75$ | 1,036.67$ | 1.79$ | 1.44$ | 1.83$ | 1.55$ | 1.67$ | 0.76$ | 2.06$ | 1.94$ | 1,590.01$ | 0.84$ | 1.30$ | (0.92$) | (0.22$) | 0.81$ | 0.97$ | 0.56$ | 0.66$ | 0.42$ | 0.61$ | 0.54$ | 0.80$ | 0.52$ | 0.78$ | 0.38$ | 0.32$ | 0.00$ | 0.45$ | 0.35$ | 0.39$ | 0.34$ | 0.50$ | 0.51$ | 0.36$ | 0.13$ | 0.48$ | 0.41$ | 0.35$ | (0.01$) |
| Average Shares, Basic | | 80,860,000 | 82,289 | 85,119,000 | 183,863,958 | 91,863,000 | 95,042 | 97,434,000 | 301,477,171 | 100,804 | 102,025 | 103,620,000 | 105,484,000 | 107,743,000 | 110,118,000 | 112,195,000 | 227,476,374 | 114,095,000 | 113,779,000 | 113,626 | 113,575,000 | 113,520,000 | 113,257,000 | 113,708,000 | 113,712,000 | 113,526,000 | 113,318,000 | 113,340,000 | 114,276,000 | 114,410,000 | 114,543,000 | 114,375,000 | 114,498,000 | 114,836,000 | 115,225,000 | 115,269,000 | 115,024,000 | 114,567,000 | 114,328,000 | 114,109,000 | 114,870,000 | 112,608,000 | 112,232,000 | 111,446,000 | 110,356,000 | 109,923,000 | 109,884,000 | 109,753,000 | 110,213,000 |
| Average Shares, Diluted | | 80,875,000 | 82,303 | 85,136,000 | 183,928,920 | 91,893,000 | 95,080 | 97,479,000 | 301,617,079 | 100,850 | 102,071 | 103,672,000 | 105,559,000 | 107,840,000 | 110,259,000 | 112,358,000 | 227,974,033 | 114,284,000 | 114,040,000 | 113,967 | 113,233,000 | 113,862,000 | 113,257,000 | 113,708,000 | 114,151,000 | 113,971,000 | 113,795,000 | 113,871,000 | 114,842,000 | 115,070,000 | 115,218,000 | 115,154,000 | 115,186,000 | 115,501,000 | 115,923,000 | 115,902,000 | 115,609,000 | 115,202,000 | 115,077,000 | 114,868,000 | 116,739,000 | 113,375,000 | 112,232,000 | 112,358,000 | 109,427,000 | 109,923,000 | 110,813,000 | 109,753,000 | 109,178,000 |
| EBIT | | 1,842,036,000$ | 193,112,000$ | 152,151,000$ | 216,041,000$ | 173,980,000$ | 184,510,000$ | 219,781,000$ | 155,525,000$ | 219,487,000$ | 246,222,000$ | 302,920,000$ | 266,968,000$ | 239,362,000$ | 225,294,000$ | 248,431,000$ | 186,557,000$ | 223,427,000$ | 201,085,000$ | 192,312,000$ | 150,824,000$ | 132,105,000$ | (86,306,000$) | (137,153,000$) | 81,049,000$ | 113,470,000$ | 127,455,000$ | 117,617,000$ | 95,125,000$ | 71,741,000$ | 96,804,000$ | 95,550,000$ | 80,914,000$ | 79,212,000$ | 89,072,000$ | 95,023,000$ | 29,805,000$ | 27,447,000$ | 80,965,000$ | 82,243,000$ | 38,829,000$ | 67,267,000$ | 51,327,000$ | 75,242,000$ | (55,027,000$) | 74,053,000$ | 85,875,000$ | 69,126,000$ | 16,614,000$ |
| EBITDA | | 1,915,785,000$ | 263,097,000$ | 220,374,000$ | 293,746,000$ | 244,324,000$ | 250,187,000$ | 282,694,000$ | 223,728,000$ | 284,284,000$ | 308,442,000$ | 364,480,000$ | 330,956,000$ | 304,318,000$ | 292,051,000$ | 310,909,000$ | 255,012,000$ | 291,013,000$ | 268,364,000$ | 256,779,000$ | 226,357,000$ | 201,425,000$ | (17,093,000$) | (70,188,000$) | 157,222,000$ | 178,562,000$ | 195,506,000$ | 184,870,000$ | 165,217,000$ | 126,429,000$ | 150,727,000$ | 146,826,000$ | 136,708,000$ | 134,413,000$ | 141,635,000$ | 148,987,000$ | 82,200,000$ | 75,375,000$ | 129,215,000$ | 129,896,000$ | 90,696,000$ | 118,612,000$ | 103,291,000$ | 127,184,000$ | (44,357,000$) | 140,221,000$ | 151,773,000$ | 135,305,000$ | 85,669,000$ |