| TFS Financial CORP (TFSL) |
| 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 | | Q4-FY2025 | 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 |
| Close Price of Common Stock | 14.25$ | 13.18$ | 12.94$ | 12.39$ | 12.57$ | 12.87$ | 12.63$ | 12.56$ | 14.73$ | 11.83$ | 12.59$ | 12.64$ | 14.39$ | 12.99$ | 13.73$ | 16.63$ | 17.87$ | 19.05$ | 20.30$ | 20.39$ | 17.60$ | 14.70$ | 14.29$ | 15.22$ | 19.69$ | 18.04$ | 18.07$ | 16.48$ | 16.09$ | 15.01$ | 15.77$ | 14.72$ | 14.93$ | 16.15$ | | | | | | | | | | | | | | | |
| Market Cap of Common Stock | 3,997,311,034$ | 3,698,064,716$ | 3,634,030,107$ | 3,479,104,578$ | 3,528,535,435$ | 3,612,748,691$ | 3,545,378,086$ | 3,525,728,326$ | 4,128,288,822$ | 3,314,891,584$ | 3,529,343,344$ | 3,541,935,322$ | 4,035,067,393$ | 3,643,366,892$ | 3,855,344,403$ | 4,669,142,106$ | 5,015,901,776$ | 5,345,884,552$ | 5,695,111,320$ | 5,721,006,401$ | 4,932,285,283$ | 4,118,196,636$ | 4,003,242,427$ | 4,263,566,394$ | 5,513,769,277$ | 5,049,451,834$ | 5,059,424,595$ | 4,614,373,109$ | 4,508,518,675$ | 4,208,388,628$ | 4,424,204,806$ | 4,134,265,338$ | 4,196,391,105$ | 4,545,350,881$ | | | | | | | | | | | | | | | |
| QoQ% | 8.09% | 1.76% | 4.45% | (1.40%) | (2.33%) | 1.90% | .56% | (14.60%) | 24.54% | (6.08%) | (.36%) | (12.22%) | 10.75% | (5.50%) | (17.43%) | (6.91%) | (6.17%) | (6.13%) | (.45%) | 15.99% | 19.77% | 2.87% | (6.11%) | (22.67%) | 9.20% | (.20%) | 9.65% | 2.35% | 7.13% | (4.88%) | 7.01% | (1.48%) | (7.68%) | | | | | | | | | | | | | | | | |
| YoY% | 13.29% | 2.36% | 2.50% | (1.32%) | (14.53%) | 8.99% | .45% | (.46%) | 2.31% | (9.02%) | (8.46%) | (24.14%) | (19.55%) | (31.85%) | (32.30%) | (18.39%) | 1.70% | 29.81% | 42.26% | 34.18% | (10.55%) | (18.44%) | (20.88%) | (7.60%) | 22.30% | 19.99% | 14.36% | 11.61% | 7.44% | (7.41%) | | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | 280,513,055 | 280,590,497 | 280,779,576 | 280,836,948 | 280,799,401 | 280,710,854 | 280,710,854 | 280,710,854 | 280,710,854 | 280,359,173 | 280,329,098 | 280,329,098 | 280,373,614 | 280,582,741 | 280,603,723 | 280,830,738 | 280,861,384 | 280,761,299 | 280,623,687 | 280,616,132 | 280,564,920 | 280,150,006 | 280,149,431 | 280,139,970 | 280,127,221 | 279,962,777 | 279,989,323 | 280,076,911 | 280,135,164 | 280,311,070 | 280,450,062 | 280,644,630 | 281,002,481 | 281,291,750 | 281,872,724 | 283,067,967 | 283,511,967 | 284,219,019 | 286,017,531 | 287,447,243 | 289,243,649 | 290,882,379 | 293,595,601 | 296,370,083 | 299,146,837 | 301,654,581 | 304,096,983 | 307,199,672 | 307,128,353 |
| QoQ% | (.03%) | (.07%) | (.02%) | .01% | .03% | .00% | .00% | .00% | .13% | .01% | .00% | (.02%) | (.08%) | (.01%) | (.08%) | (.01%) | .04% | .05% | .00% | .02% | .15% | .00% | .00% | .01% | .06% | (.01%) | (.03%) | (.02%) | (.06%) | (.05%) | (.07%) | (.13%) | (.10%) | (.21%) | (.42%) | (.16%) | (.25%) | (.63%) | (.50%) | (.62%) | (.56%) | (.92%) | (.94%) | (.93%) | (.83%) | (.80%) | (1.01%) | .02% | (.68%) |
| YoY% | (.10%) | (.04%) | .02% | .05% | .03% | .13% | .14% | .14% | .12% | (.08%) | (.10%) | (.18%) | (.17%) | (.06%) | (.01%) | .08% | .11% | .22% | .17% | .17% | .16% | .07% | .06% | .02% | .00% | (.12%) | (.16%) | (.20%) | (.31%) | (.35%) | (.51%) | (.86%) | (.89%) | (1.03%) | (1.45%) | (1.52%) | (1.98%) | (2.29%) | (2.58%) | (3.01%) | (3.31%) | (3.57%) | (3.45%) | (3.53%) | (2.60%) | (2.45%) | (1.64%) | (.62%) | (.62%) |
| Price to Sales | 12.43x | 11.50x | 11.68x | 11.42x | 11.66x | 11.92x | 11.68x | 11.65x | 13.76x | 10.87x | 11.41x | 11.36x | 13.21x | 12.51x | 13.90x | 17.49x | 18.39x | 18.63x | 19.77x | 19.09x | 16.46x | 13.94x | 13.41x | 14.66x | 19.05x | 17.66x | 17.47x | 15.56x | 15.02x | 13.91x | 14.56x | 13.71x | 13.99x | 15.21x | | | | | | | | | | | | | | | |
| Price to Earnings | 44.66x | 41.32x | 44.45x | 43.37x | 44.14x | 46.22x | 44.64x | 45.77x | 57.19x | 44.99x | 44.35x | 44.76x | 51.02x | 49.87x | 59.62x | 73.53x | 71.01x | 67.28x | 74.90x | 65.88x | 60.81x | 50.38x | 44.66x | 52.56x | 65.67x | 64.16x | 64.20x | 56.62x | 53.18x | 49.98x | 51.61x | 47.13x | 47.72x | 51.67x | | | | | | | | | | | | | | | |
| Price to Book | 2.11x | 1.95x | 1.92x | 1.83x | 1.84x | 1.94x | 1.85x | 1.85x | 2.21x | 1.72x | 1.87x | 1.93x | 2.18x | 1.98x | 2.13x | 2.60x | 2.86x | 3.09x | 3.33x | 3.36x | 2.98x | 2.46x | 2.42x | 2.58x | 3.19x | 2.98x | 2.96x | 2.66x | 2.59x | 2.39x | 2.53x | 2.39x | 2.47x | 2.69x | | | | | | | | | | | | | | | |
| Total Revenue | | 85,484,000$ | 82,042,000$ | 79,117,000$ | 74,831,000$ | 75,135,000$ | 75,518,000$ | 77,100,000$ | 75,407,000$ | 75,463,000$ | 74,622,000$ | 74,597,000$ | 80,314,000$ | 79,891,000$ | 76,979,000$ | 68,332,000$ | 65,998,000$ | 66,079,000$ | 66,527,000$ | 74,119,000$ | 80,204,000$ | 67,218,000$ | 78,201,000$ | 73,985,000$ | 76,115,000$ | 70,129,000$ | 70,601,000$ | 72,667,000$ | 72,488,000$ | 73,867,000$ | 77,464,000$ | 76,314,000$ | 74,832,000$ | 75,233,000$ | 75,076,000$ | 74,838,000$ | 73,598,000$ | 73,650,000$ | 73,497,000$ | 74,462,000$ | 73,758,000$ | 74,266,000$ | 73,715,000$ | 73,317,000$ | 73,089,000$ | 72,310,000$ | 73,582,000$ | 74,568,000$ | 72,873,000$ |
| QoQ% | | 4.20% | 3.70% | 5.73% | (.41%) | (.51%) | (2.05%) | 2.25% | (.07%) | 1.13% | .03% | (7.12%) | .53% | 3.78% | 12.65% | 3.54% | (.12%) | (.67%) | (10.24%) | (7.59%) | 19.32% | (14.05%) | 5.70% | (2.80%) | 8.54% | (.67%) | (2.84%) | .25% | (1.87%) | (4.64%) | 1.51% | 1.98% | (.53%) | .21% | .32% | 1.69% | (.07%) | .21% | (1.30%) | .95% | (.68%) | .75% | .54% | .31% | 1.08% | (1.73%) | (1.32%) | 2.33% | 2.11% |
| YoY% | | 13.77% | 8.64% | 2.62% | (.76%) | (.44%) | 1.20% | 3.36% | (6.11%) | (5.54%) | (3.06%) | 9.17% | 21.69% | 20.90% | 15.71% | (7.81%) | (17.71%) | (1.69%) | (14.93%) | .18% | 5.37% | (4.15%) | 10.77% | 1.81% | 5.00% | (5.06%) | (8.86%) | (4.78%) | (3.13%) | (1.82%) | 3.18% | 1.97% | 1.68% | 2.15% | 2.15% | .51% | (.22%) | (.83%) | (.30%) | 1.56% | .92% | 2.71% | .18% | (1.68%) | .30% | 1.32% | (1.83%) | .72% | (4.94%) |
| TTM | | 321,474,000$ | 311,125,000$ | 304,601,000$ | 302,584,000$ | 303,160,000$ | 303,488,000$ | 302,592,000$ | 300,089,000$ | 304,996,000$ | 309,424,000$ | 311,781,000$ | 305,516,000$ | 291,200,000$ | 277,388,000$ | 266,936,000$ | 272,723,000$ | 286,929,000$ | 288,068,000$ | 299,742,000$ | 299,608,000$ | 295,519,000$ | 298,430,000$ | 290,830,000$ | 289,512,000$ | 285,885,000$ | 289,623,000$ | 296,486,000$ | 300,133,000$ | 302,477,000$ | 303,843,000$ | 301,455,000$ | 299,979,000$ | 298,745,000$ | 297,162,000$ | 295,583,000$ | 295,207,000$ | 295,367,000$ | 295,983,000$ | 296,201,000$ | 295,056,000$ | 294,387,000$ | 292,431,000$ | 292,298,000$ | 293,549,000$ | 293,333,000$ | 292,393,000$ | 293,763,000$ | 293,231,000$ |
| TTM_QoQ% | | 3.33% | 2.14% | .67% | (.19%) | (.11%) | .30% | .83% | (1.61%) | (1.43%) | (.76%) | 2.05% | 4.92% | 4.98% | 3.92% | (2.12%) | (4.95%) | (.40%) | (3.90%) | .05% | 1.38% | (.98%) | 2.61% | .46% | 1.27% | (1.29%) | (2.32%) | (1.22%) | (.78%) | (.45%) | .79% | .49% | .41% | .53% | .53% | .13% | (.05%) | (.21%) | (.07%) | .39% | .23% | .67% | .05% | (.43%) | .07% | .32% | (.47%) | .18% | (1.28%) |
| TTM_YoY% | | 6.04% | 2.52% | .66% | .83% | (.60%) | (1.92%) | (2.95%) | (1.78%) | 4.74% | 11.55% | 16.80% | 12.02% | 1.49% | (3.71%) | (10.95%) | (8.97%) | (2.91%) | (3.47%) | 3.06% | 3.49% | 3.37% | 3.04% | (1.91%) | (3.54%) | (5.49%) | (4.68%) | (1.65%) | .05% | 1.25% | 2.25% | 1.99% | 1.62% | 1.14% | .40% | (.21%) | .05% | .33% | 1.22% | 1.34% | .51% | .36% | .01% | (.50%) | .11% | (1.24%) | (1.85%) | (.47%) | (.02%) |
| Gross Margin | | 98.83% | 98.17% | 98.10% | 102.01% | 98.67% | 100.66% | 101.30% | 101.33% | 99.34% | 100.00% | 101.34% | 101.25% | 100.00% | 94.80% | 101.46% | 103.03% | 103.03% | 101.50% | 105.40% | 102.49% | 100.00% | 100.00% | 91.89% | 103.94% | 102.85% | 102.83% | 105.51% | 102.76% | 102.71% | 102.58% | 105.24% | 104.01% | 109.30% | 105.33% | 108.02% | 100.00% | 104.07% | 104.08% | 101.34% | 101.36% | 108.08% | 100.00% | 98.64% | 97.26% | 94.47% | 94.56% | 93.30% | 91.77% |
| QoQ | | .66% | .07% | (3.90%) | 3.34% | (1.99%) | (.64%) | (.03%) | 1.99% | (.66%) | (1.34%) | .10% | 1.25% | 5.20% | (6.66%) | (1.57%) | .00% | 1.52% | (3.89%) | 2.90% | 2.49% | .00% | 8.11% | (12.05%) | 1.09% | .02% | (2.67%) | 2.75% | .05% | .13% | (2.66%) | 1.23% | (5.30%) | 3.98% | (2.69%) | 8.02% | (4.07%) | (.01%) | 2.74% | (.01%) | (6.72%) | 8.08% | 1.36% | 1.37% | 2.80% | (.10%) | 1.27% | 1.53% | (2.63%) |
| YoY | | .16% | (2.49%) | (3.19%) | .68% | (.67%) | .66% | (.04%) | .08% | (.66%) | 5.20% | (.12%) | (1.79%) | (3.03%) | (6.70%) | (3.93%) | .54% | 3.03% | 1.50% | 13.51% | (1.45%) | (2.85%) | (2.83%) | (13.62%) | 1.18% | .14% | .25% | .26% | (1.25%) | (6.60%) | (2.75%) | (2.78%) | 4.01% | 5.23% | 1.25% | 6.67% | (1.36%) | (4.01%) | 4.08% | 2.71% | 4.09% | 13.61% | 5.44% | 5.34% | 5.50% | .07% | 1.24% | 6.80% | 15.25% |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Income | | 25,999,000$ | 21,513,000$ | 21,021,000$ | 22,426,000$ | 18,215,000$ | 19,953,000$ | 20,713,000$ | 20,707,000$ | 19,546,000$ | 17,603,000$ | 15,908,000$ | 22,193,000$ | 25,433,000$ | 17,147,000$ | 15,845,000$ | 16,140,000$ | 17,015,000$ | 15,981,000$ | 23,009,000$ | 25,002,000$ | 13,578,000$ | 26,840,000$ | 17,257,000$ | 25,642,000$ | 21,517,000$ | 18,257,000$ | 20,130,000$ | 20,333,000$ | 21,605,000$ | 20,875,000$ | 23,314,000$ | 19,613,000$ | 23,018,000$ | 22,788,000$ | 23,461,000$ | 19,610,000$ | 22,806,000$ | 20,620,000$ | 19,276,000$ | 17,851,000$ | 23,023,000$ | 17,258,000$ | 15,666,000$ | 16,644,000$ | 15,851,000$ | 17,631,000$ | 16,385,000$ | 16,024,000$ |
| QoQ% | | 20.85% | 2.34% | (6.27%) | 23.12% | (8.71%) | (3.67%) | .03% | 5.94% | 11.04% | 10.66% | (28.32%) | (12.74%) | 48.32% | 8.22% | (1.83%) | (5.14%) | 6.47% | (30.55%) | (7.97%) | 84.14% | (49.41%) | 55.53% | (32.70%) | 19.17% | 17.86% | (9.31%) | (1.00%) | (5.89%) | 3.50% | (10.46%) | 18.87% | (14.79%) | 1.01% | (2.87%) | 19.64% | (14.01%) | 10.60% | 6.97% | 7.98% | (22.46%) | 33.41% | 10.16% | (5.88%) | 5.00% | (10.10%) | 7.61% | 2.25% | 1.62% |
| YoY% | | 42.73% | 7.82% | 1.49% | 8.30% | (6.81%) | 13.35% | 30.21% | (6.70%) | (23.15%) | 2.66% | .40% | 37.50% | 49.47% | 7.30% | (31.14%) | (35.45%) | 25.31% | (40.46%) | 33.33% | (2.50%) | (36.90%) | 47.01% | (14.27%) | 26.11% | (.41%) | (12.54%) | (13.66%) | 3.67% | (6.14%) | (8.40%) | (.63%) | .02% | .93% | 10.51% | 21.71% | 9.85% | (.94%) | 19.48% | 23.04% | 7.25% | 45.25% | (2.12%) | (4.39%) | 3.87% | .52% | 8.52% | 28.11% | 43.67% |
| TTM | | 90,959,000$ | 83,175,000$ | 81,615,000$ | 81,307,000$ | 79,588,000$ | 80,919,000$ | 78,569,000$ | 73,764,000$ | 75,250,000$ | 81,137,000$ | 80,681,000$ | 80,618,000$ | 74,565,000$ | 66,147,000$ | 64,981,000$ | 72,145,000$ | 81,007,000$ | 77,570,000$ | 88,429,000$ | 82,677,000$ | 83,317,000$ | 91,256,000$ | 82,673,000$ | 85,546,000$ | 80,237,000$ | 80,325,000$ | 82,943,000$ | 86,127,000$ | 85,407,000$ | 86,820,000$ | 88,733,000$ | 88,880,000$ | 88,877,000$ | 88,665,000$ | 86,497,000$ | 82,312,000$ | 80,553,000$ | 80,770,000$ | 77,408,000$ | 73,798,000$ | 72,591,000$ | 65,419,000$ | 65,792,000$ | 66,511,000$ | 65,891,000$ | 65,809,000$ | 64,425,000$ | 60,830,000$ |
| TTM_QoQ% | | 9.36% | 1.91% | .38% | 2.16% | (1.65%) | 2.99% | 6.51% | (1.98%) | (7.26%) | .57% | .08% | 8.12% | 12.73% | 1.79% | (9.93%) | (10.94%) | 4.43% | (12.28%) | 6.96% | (.77%) | (8.70%) | 10.38% | (3.36%) | 6.62% | (.11%) | (3.16%) | (3.70%) | .84% | (1.63%) | (2.16%) | (.17%) | .00% | .24% | 2.51% | 5.08% | 2.18% | (.27%) | 4.34% | 4.89% | 1.66% | 10.96% | (.57%) | (1.08%) | .94% | .13% | 2.15% | 5.91% | 8.71% |
| TTM_YoY% | | 14.29% | 2.79% | 3.88% | 10.23% | 5.77% | (.27%) | (2.62%) | (8.50%) | .92% | 22.66% | 24.16% | 11.74% | (7.95%) | (14.73%) | (26.52%) | (12.74%) | (2.77%) | (15.00%) | 6.96% | (3.35%) | 3.84% | 13.61% | (.33%) | (.68%) | (6.05%) | (7.48%) | (6.53%) | (3.10%) | (3.90%) | (2.08%) | 2.59% | 7.98% | 10.33% | 9.78% | 11.74% | 11.54% | 10.97% | 23.47% | 17.66% | 10.96% | 10.17% | (.59%) | 2.12% | 9.34% | 17.75% | 59.36% | 148.35% | 329.20% |
| Profit Margin | | 30.41% | 26.22% | 26.57% | 29.97% | 24.24% | 26.42% | 26.87% | 27.46% | 25.90% | 23.59% | 21.33% | 27.63% | 31.84% | 22.28% | 23.19% | 24.46% | 25.75% | 24.02% | 31.04% | 31.17% | 20.20% | 34.32% | 23.33% | 33.69% | 30.68% | 25.86% | 27.70% | 28.05% | 29.25% | 26.95% | 30.55% | 26.21% | 30.60% | 30.35% | 31.35% | 26.65% | 30.97% | 28.06% | 25.89% | 24.20% | 31.00% | 23.41% | 21.37% | 22.77% | 21.92% | 23.96% | 21.97% | 21.99% |
| QoQ | | 4.19% | (.35%) | (3.40%) | 5.73% | (2.18%) | (.44%) | (.60%) | 1.56% | 2.31% | 2.27% | (6.31%) | (4.20%) | 9.56% | (.91%) | (1.27%) | (1.29%) | 1.73% | (7.02%) | (.13%) | 10.97% | (14.12%) | 11.00% | (10.36%) | 3.01% | 4.82% | (1.84%) | (.35%) | (1.20%) | 2.30% | (3.60%) | 4.34% | (4.39%) | .24% | (1.00%) | 4.70% | (4.32%) | 2.91% | 2.17% | 1.69% | (6.80%) | 7.59% | 2.05% | (1.41%) | .85% | (2.04%) | 1.99% | (.02%) | (.11%) |
| YoY | | 6.17% | (.20%) | (.30%) | 2.51% | (1.66%) | 2.83% | 5.54% | (.17%) | (5.93%) | 1.32% | (1.86%) | 3.18% | 6.09% | (1.75%) | (7.86%) | (6.72%) | 5.55% | (10.30%) | 7.72% | (2.52%) | (10.48%) | 8.46% | (4.38%) | 5.64% | 1.43% | (1.09%) | (2.85%) | 1.84% | (1.35%) | (3.41%) | (.80%) | (.44%) | (.37%) | 2.30% | 5.46% | 2.44% | (.04%) | 4.64% | 4.52% | 1.43% | 9.08% | (.55%) | (.61%) | .78% | (.17%) | 2.28% | 4.70% | 7.44% |
| Equity to Common Shareholders | | 1,893,924,000$ | 1,888,006,000$ | 1,896,657,000$ | 1,914,277,000$ | 1,862,624,000$ | 1,915,064,000$ | 1,907,497,000$ | 1,866,727,000$ | 1,927,361,000$ | 1,886,124,000$ | 1,834,476,000$ | 1,849,589,000$ | 1,844,339,000$ | 1,813,054,000$ | 1,795,748,000$ | 1,753,370,000$ | 1,732,280,000$ | 1,709,716,000$ | 1,703,471,000$ | 1,657,832,000$ | 1,671,853,000$ | 1,655,476,000$ | 1,655,164,000$ | 1,728,949,000$ | 1,696,754,000$ | 1,710,482,000$ | 1,735,985,000$ | 1,743,780,000$ | 1,758,404,000$ | 1,745,294,000$ | 1,729,795,000$ | 1,700,678,000$ | 1,689,959,000$ | 1,677,624,000$ | 1,678,390,000$ | 1,665,333,000$ | 1,660,458,000$ | 1,678,998,000$ | 1,690,407,000$ | 1,702,445,000$ | 1,729,370,000$ | 1,761,275,000$ | 1,790,426,000$ | 1,812,693,000$ | 1,839,457,000$ | 1,864,864,000$ | 1,884,128,000$ | 1,862,440,000$ |
| QoQ | | 5,918,000$ | (8,651,000$) | (17,620,000$) | 51,653,000$ | (52,440,000$) | 7,567,000$ | 40,770,000$ | (60,634,000$) | 41,237,000$ | 51,648,000$ | (15,113,000$) | 5,250,000$ | 31,285,000$ | 17,306,000$ | 42,378,000$ | 21,090,000$ | 22,564,000$ | 6,245,000$ | 45,639,000$ | (14,021,000$) | 16,377,000$ | 312,000$ | (73,785,000$) | 32,195,000$ | (13,728,000$) | (25,503,000$) | (7,795,000$) | (14,624,000$) | 13,110,000$ | 15,499,000$ | 29,117,000$ | 10,719,000$ | 12,335,000$ | (766,000$) | 13,057,000$ | 4,875,000$ | (18,540,000$) | (11,409,000$) | (12,038,000$) | (26,925,000$) | (31,905,000$) | (29,151,000$) | (22,267,000$) | (26,764,000$) | (25,407,000$) | (19,264,000$) | 21,688,000$ | (9,037,000$) |
| QoQ% | | .31% | (.46%) | (.92%) | 2.77% | (2.74%) | .40% | 2.18% | (3.15%) | 2.19% | 2.82% | (.82%) | .29% | 1.73% | .96% | 2.42% | 1.22% | 1.32% | .37% | 2.75% | (.84%) | .99% | .02% | (4.27%) | 1.90% | (.80%) | (1.47%) | (.45%) | (.83%) | .75% | .90% | 1.71% | .63% | .74% | (.05%) | .78% | .29% | (1.10%) | (.68%) | (.71%) | (1.56%) | (1.81%) | (1.63%) | (1.23%) | (1.46%) | (1.36%) | (1.02%) | 1.16% | (.48%) |
| YoY | | 31,300,000$ | (27,058,000$) | (10,840,000$) | 47,550,000$ | (64,737,000$) | 28,940,000$ | 73,021,000$ | 17,138,000$ | 83,022,000$ | 73,070,000$ | 38,728,000$ | 96,219,000$ | 112,059,000$ | 103,338,000$ | 92,277,000$ | 95,538,000$ | 60,427,000$ | 54,240,000$ | 48,307,000$ | (71,117,000$) | (24,901,000$) | (55,006,000$) | (80,821,000$) | (14,831,000$) | (61,650,000$) | (34,812,000$) | 6,190,000$ | 43,102,000$ | 68,445,000$ | 67,670,000$ | 51,405,000$ | 35,345,000$ | 29,501,000$ | (1,374,000$) | (12,017,000$) | (37,112,000$) | (68,912,000$) | (82,277,000$) | (100,019,000$) | (110,248,000$) | (110,087,000$) | (103,589,000$) | (93,702,000$) | (49,747,000$) | (32,020,000$) | 12,933,000$ | 48,744,000$ | 42,396,000$ |
| YoY% | | 1.68% | (1.41%) | (.57%) | 2.55% | (3.36%) | 1.53% | 3.98% | .93% | 4.50% | 4.03% | 2.16% | 5.49% | 6.47% | 6.04% | 5.42% | 5.76% | 3.61% | 3.28% | 2.92% | (4.11%) | (1.47%) | (3.22%) | (4.66%) | (.85%) | (3.51%) | (2.00%) | .36% | 2.53% | 4.05% | 4.03% | 3.06% | 2.12% | 1.78% | (.08%) | (.71%) | (2.18%) | (3.99%) | (4.67%) | (5.59%) | (6.08%) | (5.99%) | (5.56%) | (4.97%) | (2.67%) | (1.71%) | .70% | 2.66% | 2.33% |
| Dividends Paid | | 14,864,000$ | 14,874,000$ | 14,898,000$ | 14,897,000$ | 14,750,000$ | 14,704,000$ | 14,728,000$ | 14,771,000$ | 14,561,000$ | 14,554,000$ | 14,513,000$ | 14,666,000$ | 14,480,000$ | 14,619,000$ | 14,479,000$ | 14,719,000$ | 14,285,000$ | 13,984,000$ | 14,293,000$ | 14,075,000$ | 14,029,000$ | 14,030,000$ | 14,031,000$ | 13,375,000$ | 13,363,000$ | 12,393,000$ | 12,404,000$ | 12,305,000$ | 12,341,000$ | 8,416,000$ | 8,464,000$ | 8,408,000$ | 8,462,000$ | 6,338,000$ | 6,477,000$ | 6,432,000$ | 6,603,000$ | 5,453,000$ | 5,607,000$ | 5,751,000$ | 5,906,000$ | 4,330,000$ | 4,543,000$ | 4,711,000$ | 4,886,000$ | 0$ | 0$ | 0$ |
| Additional Paid-In Capital QoQ | | 1,506,000$ | 1,253,000$ | 813,000$ | (124,000$) | 1,291,000$ | 1,114,000$ | 1,520,000$ | (4,587,000$) | 1,226,000$ | 1,293,000$ | 1,488,000$ | (203,000$) | 1,404,000$ | 1,230,000$ | 1,597,000$ | 105,000$ | 1,543,000$ | 2,663,000$ | 3,503,000$ | (3,536,000$) | 1,711,000$ | 1,480,000$ | 3,201,000$ | 2,168,000$ | 2,825,000$ | 1,830,000$ | 1,590,000$ | 917,000$ | 1,943,000$ | 1,795,000$ | 2,187,000$ | (1,605,000$) | 1,519,000$ | 1,435,000$ | 1,633,000$ | 1,267,000$ | 2,294,000$ | 2,140,000$ | 2,516,000$ | 2,239,000$ | 2,026,000$ | 1,812,000$ | 1,809,000$ | (459,000$) | 1,445,000$ | 1,668,000$ | 1,627,000$ | 1,331,000$ |
| Treasury Stock | | 774,340,000$ | 771,861,000$ | 771,123,000$ | 771,572,000$ | 772,195,000$ | 772,195,000$ | 772,195,000$ | 772,195,000$ | 776,101,000$ | 775,852,000$ | 775,852,000$ | 775,154,000$ | 771,986,000$ | 771,684,000$ | 768,304,000$ | 767,457,000$ | 768,035,000$ | 766,820,000$ | 766,407,000$ | 764,774,000$ | 767,649,000$ | 767,655,000$ | 767,723,000$ | 766,492,000$ | 764,589,000$ | 762,200,000$ | 760,367,000$ | 757,464,000$ | 754,272,000$ | 751,173,000$ | 746,645,000$ | 741,034,000$ | 735,530,000$ | 726,396,000$ | 707,070,000$ | 699,132,000$ | 681,569,000$ | 646,762,000$ | 618,359,000$ | 585,958,000$ | 548,557,000$ | 500,665,000$ | 457,861,000$ | 417,578,000$ | 379,109,000$ | 344,589,000$ | 302,723,000$ | 303,596,000$ |
| QoQ | | 2,479,000$ | 738,000$ | (449,000$) | (623,000$) | 0$ | 0$ | 0$ | (3,906,000$) | 249,000$ | 0$ | 698,000$ | 3,168,000$ | 302,000$ | 3,380,000$ | 847,000$ | (578,000$) | 1,215,000$ | 413,000$ | 1,633,000$ | (2,875,000$) | (6,000$) | (68,000$) | 1,231,000$ | 1,903,000$ | 2,389,000$ | 1,833,000$ | 2,903,000$ | 3,192,000$ | 3,099,000$ | 4,528,000$ | 5,611,000$ | 5,504,000$ | 9,134,000$ | 19,326,000$ | 7,938,000$ | 17,563,000$ | 34,807,000$ | 28,403,000$ | 32,401,000$ | 37,401,000$ | 47,892,000$ | 42,804,000$ | 40,283,000$ | 38,469,000$ | 34,520,000$ | 41,866,000$ | (873,000$) | 25,381,000$ |
| Goodwill | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Other Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Amortization of Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Assets | | 17,456,316,000$ | 17,375,666,000$ | 17,111,720,000$ | 17,057,586,000$ | 17,090,785,000$ | 17,034,940,000$ | 17,017,150,000$ | 17,053,791,000$ | 16,917,979,000$ | 16,594,988,000$ | 16,261,680,000$ | 16,128,977,000$ | 15,789,879,000$ | 15,405,209,000$ | 14,580,889,000$ | 14,132,511,000$ | 14,057,450,000$ | 14,236,701,000$ | 14,464,784,000$ | 14,572,833,000$ | 14,642,221,000$ | 14,834,743,000$ | 15,002,343,000$ | 14,806,191,000$ | 14,542,356,000$ | 14,371,739,000$ | 14,206,627,000$ | 14,238,678,000$ | 14,137,331,000$ | 13,936,593,000$ | 13,956,028,000$ | 13,887,880,000$ | 13,692,563,000$ | 13,525,579,000$ | 13,406,192,000$ | 13,189,875,000$ | 12,906,062,000$ | 12,624,350,000$ | 12,466,565,000$ | 12,390,639,000$ | 12,368,886,000$ | 12,259,506,000$ | 12,133,694,000$ | 12,067,843,000$ | 11,803,195,000$ | 11,716,018,000$ | 11,534,441,000$ | 11,381,447,000$ |
| QoQ | | 80,650,000$ | 263,946,000$ | 54,134,000$ | (33,199,000$) | 55,845,000$ | 17,790,000$ | (36,641,000$) | 135,812,000$ | 322,991,000$ | 333,308,000$ | 132,703,000$ | 339,098,000$ | 384,670,000$ | 824,320,000$ | 448,378,000$ | 75,061,000$ | (179,251,000$) | (228,083,000$) | (108,049,000$) | (69,388,000$) | (192,522,000$) | (167,600,000$) | 196,152,000$ | 263,835,000$ | 170,617,000$ | 165,112,000$ | (32,051,000$) | 101,347,000$ | 200,738,000$ | (19,435,000$) | 68,148,000$ | 195,317,000$ | 166,984,000$ | 119,387,000$ | 216,317,000$ | 283,813,000$ | 281,712,000$ | 157,785,000$ | 75,926,000$ | 21,753,000$ | 109,380,000$ | 125,812,000$ | 65,851,000$ | 264,648,000$ | 87,177,000$ | 181,577,000$ | 152,994,000$ | 112,101,000$ |
| YoY | | 365,531,000$ | 340,726,000$ | 94,570,000$ | 3,795,000$ | 172,806,000$ | 439,952,000$ | 755,470,000$ | 924,814,000$ | 1,128,100,000$ | 1,189,779,000$ | 1,680,791,000$ | 1,996,466,000$ | 1,732,429,000$ | 1,168,508,000$ | 116,105,000$ | (440,322,000$) | (584,771,000$) | (598,042,000$) | (537,559,000$) | (233,358,000$) | 99,865,000$ | 463,004,000$ | 795,716,000$ | 567,513,000$ | 405,025,000$ | 435,146,000$ | 250,599,000$ | 350,798,000$ | 444,768,000$ | 411,014,000$ | 549,836,000$ | 698,005,000$ | 786,501,000$ | 901,229,000$ | 939,627,000$ | 799,236,000$ | 537,176,000$ | 364,844,000$ | 332,871,000$ | 322,796,000$ | 565,691,000$ | 543,488,000$ | 599,253,000$ | 686,396,000$ | 533,849,000$ | 579,478,000$ | 412,680,000$ | 1,819,000$ |
| Total Liabilities | | 15,562,392,000$ | 15,487,660,000$ | 15,215,063,000$ | 15,143,309,000$ | 15,228,161,000$ | 15,119,876,000$ | 15,109,653,000$ | 15,187,064,000$ | 14,990,618,000$ | 14,708,864,000$ | 14,427,204,000$ | 14,279,388,000$ | 13,945,540,000$ | 13,592,155,000$ | 12,785,141,000$ | 12,379,141,000$ | 12,325,170,000$ | 12,526,985,000$ | 12,761,313,000$ | 12,915,001,000$ | 12,970,368,000$ | 13,179,267,000$ | 13,347,179,000$ | 13,077,242,000$ | 12,845,602,000$ | 12,661,257,000$ | 12,470,642,000$ | 12,494,898,000$ | 12,378,927,000$ | 12,191,299,000$ | 12,226,233,000$ | 12,187,202,000$ | 12,002,604,000$ | 11,847,955,000$ | 11,727,802,000$ | 11,524,542,000$ | 11,245,604,000$ | 10,945,352,000$ | 10,776,158,000$ | 10,688,194,000$ | 10,639,516,000$ | 10,498,231,000$ | 10,343,268,000$ | 10,255,150,000$ | 9,963,738,000$ | 9,851,154,000$ | 9,650,313,000$ | 9,519,007,000$ |
| QoQ | | 74,732,000$ | 272,597,000$ | 71,754,000$ | (84,852,000$) | 108,285,000$ | 10,223,000$ | (77,411,000$) | 196,446,000$ | 281,754,000$ | 281,660,000$ | 147,816,000$ | 333,848,000$ | 353,385,000$ | 807,014,000$ | 406,000,000$ | 53,971,000$ | (201,815,000$) | (234,328,000$) | (153,688,000$) | (55,367,000$) | (208,899,000$) | (167,912,000$) | 269,937,000$ | 231,640,000$ | 184,345,000$ | 190,615,000$ | (24,256,000$) | 115,971,000$ | 187,628,000$ | (34,934,000$) | 39,031,000$ | 184,598,000$ | 154,649,000$ | 120,153,000$ | 203,260,000$ | 278,938,000$ | 300,252,000$ | 169,194,000$ | 87,964,000$ | 48,678,000$ | 141,285,000$ | 154,963,000$ | 88,118,000$ | 291,412,000$ | 112,584,000$ | 200,841,000$ | 131,306,000$ | 121,138,000$ |
| YoY | | 334,231,000$ | 367,784,000$ | 105,410,000$ | (43,755,000$) | 237,543,000$ | 411,012,000$ | 682,449,000$ | 907,676,000$ | 1,045,078,000$ | 1,116,709,000$ | 1,642,063,000$ | 1,900,247,000$ | 1,620,370,000$ | 1,065,170,000$ | 23,828,000$ | (535,860,000$) | (645,198,000$) | (652,282,000$) | (585,866,000$) | (162,241,000$) | 124,766,000$ | 518,010,000$ | 876,537,000$ | 582,344,000$ | 466,675,000$ | 469,958,000$ | 244,409,000$ | 307,696,000$ | 376,323,000$ | 343,344,000$ | 498,431,000$ | 662,660,000$ | 757,000,000$ | 902,603,000$ | 951,644,000$ | 836,348,000$ | 606,088,000$ | 447,121,000$ | 432,890,000$ | 433,044,000$ | 675,778,000$ | 647,077,000$ | 692,955,000$ | 736,143,000$ | 565,869,000$ | 566,545,000$ | 363,936,000$ | (40,577,000$) |
| Current Ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Debt to Asset Ratio | | .89x | .89x | .89x | .89x | .89x | .89x | .89x | .89x | .89x | .89x | .89x | .89x | .88x | .88x | .88x | .88x | .88x | .88x | .88x | .89x | .89x | .89x | .89x | .88x | .88x | .88x | .88x | .88x | .88x | .87x | .88x | .88x | .88x | .88x | .87x | .87x | .87x | .87x | .86x | .86x | .86x | .86x | .85x | .85x | .84x | .84x | .84x | .84x |
| Long Term Debt | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Capital Lease Obligations | | 17,992,000$ | | | | 18,304,000$ | | | | 18,209,000$ | | | | 15,775,000$ | | | | 18,461,000$ | | | | 16,391,000$ | 16,988,000$ | 18,174,000$ | 18,708,000$ | | | | | | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | 429,439,000$ | 452,581,000$ | 463,583,000$ | 465,931,000$ | 463,718,000$ | 560,435,000$ | 594,334,000$ | 551,768,000$ | 466,746,000$ | 436,215,000$ | 421,128,000$ | 443,581,000$ | 369,564,000$ | 387,530,000$ | 370,671,000$ | 408,009,000$ | 488,326,000$ | 580,145,000$ | 665,400,000$ | 499,920,000$ | 498,033,000$ | 329,279,000$ | 312,481,000$ | 281,226,000$ | 275,143,000$ | 271,348,000$ | 259,240,000$ | 286,619,000$ | 269,775,000$ | 269,775,000$ | 271,089,000$ | 323,565,000$ | 268,218,000$ | 264,899,000$ | 240,764,000$ | 326,411,000$ | 231,239,000$ | 201,313,000$ | 159,282,000$ | 159,622,000$ | 155,369,000$ | 224,203,000$ | 220,735,000$ | 275,820,000$ | 181,403,000$ | 255,510,000$ | 267,802,000$ | 316,910,000$ |
| QoQ | | (23,142,000$) | (11,002,000$) | (2,348,000$) | 2,213,000$ | (96,717,000$) | (33,899,000$) | 42,566,000$ | 85,022,000$ | 30,531,000$ | 15,087,000$ | (22,453,000$) | 74,017,000$ | (17,966,000$) | 16,859,000$ | (37,338,000$) | (80,317,000$) | (91,819,000$) | (85,255,000$) | 165,480,000$ | 1,887,000$ | 168,754,000$ | 16,798,000$ | 31,255,000$ | 6,083,000$ | 3,795,000$ | 12,108,000$ | (27,379,000$) | 16,844,000$ | 0$ | (1,314,000$) | (52,476,000$) | 55,347,000$ | 3,319,000$ | 24,135,000$ | (85,647,000$) | 95,172,000$ | 29,926,000$ | 42,031,000$ | (340,000$) | 4,253,000$ | (68,834,000$) | 3,468,000$ | (55,085,000$) | 94,417,000$ | (74,107,000$) | (12,292,000$) | (49,108,000$) | 30,914,000$ |
| YoY | | (34,279,000$) | (107,854,000$) | (130,751,000$) | (85,837,000$) | (3,028,000$) | 124,220,000$ | 173,206,000$ | 108,187,000$ | 97,182,000$ | 48,685,000$ | 50,457,000$ | 35,572,000$ | (118,762,000$) | (192,615,000$) | (294,729,000$) | (91,911,000$) | (9,707,000$) | 250,866,000$ | 352,919,000$ | 218,694,000$ | 222,890,000$ | 57,931,000$ | 53,241,000$ | (5,393,000$) | 5,368,000$ | 1,573,000$ | (11,849,000$) | (36,946,000$) | 1,557,000$ | 4,876,000$ | 30,325,000$ | (2,846,000$) | 36,979,000$ | 63,586,000$ | 81,482,000$ | 166,789,000$ | 75,870,000$ | (22,890,000$) | (61,453,000$) | (116,198,000$) | (26,034,000$) | (31,307,000$) | (47,067,000$) | (41,090,000$) | (104,593,000$) | (41,469,000$) | (16,344,000$) | (16,644,000$) |
| Interest Expenses | | 121,730,000$ | 116,413,000$ | 113,903,000$ | 118,440,000$ | 119,801,000$ | 115,633,000$ | 112,115,000$ | 108,067,000$ | 98,377,000$ | 87,878,000$ | 78,284,000$ | 63,813,000$ | 45,502,000$ | 31,469,000$ | 30,720,000$ | 34,246,000$ | 36,678,000$ | 38,313,000$ | 39,544,000$ | 43,186,000$ | 55,596,000$ | 47,079,000$ | 54,488,000$ | 55,867,000$ | 57,983,000$ | 55,525,000$ | 52,682,000$ | 50,476,000$ | 45,536,000$ | 40,845,000$ | 38,482,000$ | 37,241,000$ | 35,869,000$ | 33,449,000$ | 30,797,000$ | 29,984,000$ | 30,246,000$ | 29,604,000$ | 29,386,000$ | 28,790,000$ | 28,442,000$ | 28,083,000$ | 28,225,000$ | 28,600,000$ | 27,832,000$ | 25,884,000$ | 24,311,000$ | 25,224,000$ |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |