ATI Inc.(ATI:US)
Market Cap$25.327B
Key Metrics
Price$185.59
Revenue (TTM)$4.595B
Holders Revenue (TTM)$560.7M
Gross Profit (TTM)$1.034B
Earnings (TTM)$425.5M
EBITDA (TTM)$814.7M
Op. Margin (TTM)14.41%
Dividend Yield-
Holders Yield2.21%
Cash on hand$401.7M
Total Assets$5.234B
Net Assets$1.886B
Total Debt$1.828B
Key Metrics
Price$185.59
Revenue (TTM)$4.595B
Holders Revenue (TTM)$560.7M
Gross Profit (TTM)$1.034B
Earnings (TTM)$425.5M
EBITDA (TTM)$814.7M
Op. Margin (TTM)14.41%
Dividend Yield-
Holders Yield2.21%
Cash on hand$401.7M
Total Assets$5.234B
Net Assets$1.886B
Total Debt$1.828B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.152B | $1.177B | $1.126B | $1.14B | $1.144B | $1.173B | $1.051B | $1.095B | $1.043B | $1.064B | $1.026B | $1.046B | $1.038B | $1.01B | $1.032B | $959.5M | $834.1M | $765.4M | $725.7M | $616.2M | $692.5M | $658.3M | $598M | $770.3M | $955.5M | $1.019B | $1.019B | $1.08B | $1.005B | $1.038B | $1.02B | $1.01B | $979M | $909.9M | $869.1M | $880.2M | $865.9M | $796.1M | $770.5M | $810.5M | $757.5M | $738.9M | $832.7M | $1.023B | $1.126B | $1.048B | $1.07B | $1.119B | $987.3M | $915.3M | $972.4M | $1.057B | $1.099B | $1.101B | $1.132B | $1.357B | $1.353B | $1.251B | $1.353B | $1.352B | $1.227B | $1.038B | $1.059B | $1.052B | $899.4M | $815.7M | $697.6M | $710M | $831.6M | $1.113B | $1.392B | $1.461B | $1.343B | $1.274B | $1.335B | $1.471B | $1.373B | $1.4B | $1.288B | $1.211B | $1.041B | $894.4M | $861.7M | $904.2M | $879.6M | $778.1M | $730.6M | $646.5M | $577.8M | $484.4M | $482.6M | $489.9M | $480.5M | $454.2M | $469.3M | $491.2M | $493.1M | $493.1M | $537.7M | $554.7M | $542.5M | $584.7M | $612M | $638.3M | $625.4M | -$412.3M | $855.9M | $917.9M | $934.6M | $975M | $927.1M | $1.019B | $1.002B | $920.9M | $984.2M | $1.025B | $1.03B | $920.3M | $879.7M | $338.6M | $353.1M |
Cost of Revenue | $888.6M | $903.7M | $870.2M | $897.9M | $908.6M | $924.1M | $826.4M | $867.9M | $845.5M | $858.3M | $831M | $836.9M | $844.9M | $824.7M | $848.2M | $784.2M | $664.7M | $643.2M | $643.2M | $573.5M | $606.7M | $613.1M | $559.9M | $695.6M | $820.7M | $849.3M | $859M | $902.7M | $873.7M | $890.3M | $859.8M | $835.8M | $830.4M | $779.3M | $763.8M | $755.9M | $741.1M | $698.8M | $720.3M | $762.3M | $790.7M | $836.4M | $861.4M | $945.5M | $1.016B | $925.6M | $972.6M | $1.03B | $917.1M | $904M | $919.3M | $969.1M | $998.5M | $976.6M | $988.8M | $1.159B | $1.146B | $1.082B | $1.137B | $1.129B | $1.022B | $910.3M | $969M | $900.2M | $778M | $657.3M | $603.5M | $634.8M | $750.9M | $890.3M | $1.086B | $1.129B | $1.053B | $979.1M | $968.1M | $1.07B | $986.1M | $1.057B | $966.1M | $918.7M | $792.4M | $720.1M | $698.8M | $732.5M | $738.3M | $673.1M | $653.7M | $593.9M | $567.4M | $474.2M | $464.4M | $469.1M | $465.9M | $428M | $419.7M | $444.1M | $452.7M | $431.3M | $470.3M | $483.8M | $476.9M | $482.5M | $490.5M | $514.8M | $510.7M | -$218.6M | $644.7M | $671.6M | $684.9M | $782.6M | $681.8M | $740.5M | $745.3M | $758.1M | $725.9M | $741.3M | $759.5M | $764.7M | $636.4M | $266.1M | $286.1M |
Gross Profit | $262.9M | $273.4M | $255.3M | $242.5M | $235.8M | $248.6M | $224.8M | $227.4M | $197.4M | $205.7M | $194.6M | $209.1M | $193.2M | $185.7M | $183.8M | $175.3M | $169.4M | $122.2M | $82.5M | $42.7M | $85.8M | $45.2M | $38.1M | $74.7M | $134.8M | $169.3M | $159.7M | $177.7M | $131.1M | $147.6M | $160.4M | $173.7M | $148.6M | $130.6M | $105.3M | $124.3M | $124.8M | $97.3M | $50.2M | $48.2M | -$33.2M | -$97.5M | -$28.7M | $77M | $109.5M | $121.9M | $97M | $89.5M | $70.2M | $11.3M | $53.1M | $87.7M | $100.5M | $124.5M | $142.7M | $198.9M | $207M | $169M | $215.8M | $223M | $205.4M | $127.3M | $89.8M | $151.8M | $121.4M | $158.4M | $94.1M | $75.2M | $80.7M | $222.4M | $306.6M | $332.3M | $290.6M | $294.5M | $366.9M | $401.5M | $386.5M | $343.1M | $322.3M | $292.1M | $248.1M | $174.3M | $162.9M | $171.7M | $141.3M | $105M | $76.9M | $52.6M | $10.4M | $10.2M | $18.2M | $20.8M | $14.6M | $26.2M | $49.6M | $47.1M | $40.4M | $61.8M | $67.4M | $70.9M | $65.6M | $102.2M | $121.5M | $123.5M | $114.7M | -$193.7M | $211.2M | $246.3M | $249.7M | $192.4M | $245.3M | $278.6M | $256.9M | $162.8M | $258.3M | $283.2M | $270.4M | $155.6M | $243.3M | $72.5M | $67M |
| $92.1M | $102.7M | $94.6M | $82.8M | $85M | $89M | $82.4M | $88.9M | $85.7M | $92.3M | $69.8M | $85.4M | $83M | $76.8M | $73.2M | $72.3M | $75.2M | $57.8M | $54.9M | $60.2M | $54M | $52.8M | $45.4M | $40.1M | $58.4M | $66.3M | $65.2M | $67.7M | $68M | $72.9M | $65.5M | $62.7M | $67.1M | $61.9M | $64.6M | $65M | $57.9M | $65.3M | $60.5M | $59.3M | $62.6M | $40.8M | $62.5M | $72.4M | $63.1M | $70.4M | $68.7M | $65.7M | $67.7M | $66.3M | $70.6M | $67.1M | $72.4M | $92M | $77.6M | $90.7M | $103.4M | $97.4M | $96.7M | $99.3M | $88.7M | $88.8M | $65.9M | $76M | $74.2M | $86.8M | $83.7M | $64.4M | $80.8M | $59M | $74.3M | $79.2M | $70.2M | $72.4M | $73.5M | $72.7M | $78.1M | $74.2M | $72.8M | $75.4M | $72.9M | $79.2M | $64.4M | $65.4M | $66.8M | $65M | $56.8M | $57.8M | $53.7M | $87.4M | $60.3M | $53.4M | $47.7M | $41.4M | $47.1M | $49.3M | $50.5M | $52.6M | $45.3M | $52.5M | $48.4M | $54.7M | $45M | $53M | $51M | -$120M | $118.1M | $116.1M | $114.9M | $144.3M | $119.4M | $122.4M | $121.5M | $132.3M | $119.4M | $125.2M | $125.8M | $132.4M | $132.3M | $25.3M | $23.5M | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $92.1M | $102.7M | $94.6M | $82.8M | $85M | $89M | $82.4M | $88.9M | $85.7M | $92.3M | $69.8M | $85.4M | $83M | $76.8M | $73.2M | $72.3M | $75.2M | $57.8M | $54.9M | $60.2M | $54M | $52.8M | $45.4M | $44.4M | $58.4M | $66.3M | $65.2M | $67.7M | $68M | $72.9M | $65.5M | $62.7M | $67.1M | $61.9M | $64.6M | $65M | $57.9M | $65.3M | $60.5M | $59.3M | $62.6M | $40.8M | $62.5M | $72.4M | $63.1M | $70.4M | $68.7M | $65.7M | $67.7M | $66.3M | $70.6M | $67.1M | $72.4M | $92M | $77.6M | $90.7M | $103.4M | $97.4M | $96.7M | $99.3M | $88.7M | $88.8M | $65.9M | $76M | $74.2M | $86.8M | $83.7M | $64.4M | $80.8M | $59M | $74.3M | $79.2M | $70.2M | $72.4M | $73.5M | $72.7M | $78.1M | $74.2M | $72.8M | $75.4M | $72.9M | $79.2M | $64.4M | $65.4M | $66.8M | $65M | $56.8M | $57.8M | $53.7M | $87.4M | $60.3M | $53.4M | $47.7M | $41.4M | $47.1M | $49.3M | $50.5M | $52.6M | $45.3M | $52.5M | $48.4M | $54.7M | $45M | $53M | $51M | -$120M | $118.1M | $116.1M | $114.9M | $144.3M | $119.4M | $122.4M | $121.5M | $132.3M | $119.4M | $125.2M | $125.8M | $132.4M | $132.3M | $25.3M | $23.5M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | -$4.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $170.8M | $170.7M | $160.7M | $159.7M | $150.8M | $159.6M | $142.4M | $138.5M | $111.7M | $113.4M | $124.8M | $123.7M | $110.2M | $108.9M | $110.6M | $103M | $94.2M | $64.4M | $27.6M | -$17.5M | $31.8M | -$7.6M | -$7.3M | $34.6M | $76.4M | $103M | $94.5M | $110M | $63.1M | $74.7M | $94.9M | $111M | $81.5M | $68.7M | $40.7M | $59.3M | $66.9M | $32M | -$10.3M | -$11.1M | -$95.8M | -$138.3M | -$91.2M | $4.6M | $46.4M | $51.5M | $28.3M | $23.8M | $2.5M | -$55M | -$17.5M | $20.6M | $28.1M | $32.5M | $65.1M | $108.2M | $103.6M | $71.6M | $119.1M | $123.7M | $116.7M | $38.5M | $23.9M | $75.8M | $47.2M | $71.6M | $10.4M | $10.8M | -$100K | $153.4M | $232.3M | $253.1M | $220.4M | $222.1M | $293.4M | $328.8M | $308.4M | $268.9M | $249.5M | $216.7M | $175.2M | $95.1M | $98.5M | $106.3M | $74.5M | $40M | $20.1M | -$5.2M | -$43.3M | -$77.2M | -$42.1M | -$32.6M | -$33.1M | -$15.2M | $2.5M | -$2.2M | -$10.1M | $9.2M | $22.1M | $18.4M | $17.2M | $47.5M | $76.5M | $70.5M | $63.7M | -$76.4M | $62.8M | $99.9M | $102.8M | $129.3M | $99.9M | $129M | $107.4M | $107M | $112.1M | $133.2M | $118.6M | $106M | $83.4M | $35.8M | $32M |
| -$34.2M | -$59.9M | -$16.1M | -$26.4M | -$29.3M | -$600K | -$27.5M | -$27.6M | -$26.4M | -$75M | -$25.8M | -$26.5M | -$19.3M | -$28.2M | -$43.2M | -$133.9M | -$54.1M | -$94.4M | $49.6M | -$22.9M | -$28.7M | -$1.137B | -$38.9M | -$361.9M | -$42M | -$81.8M | $24.5M | -$25.7M | -$46M | -$35.5M | -$32.4M | -$30.5M | -$16M | -$68.3M | -$162M | -$48M | -$43.8M | -$60.8M | -$521.2M | -$30.3M | -$36.5M | -$220.8M | -$26.7M | -$26.2M | -$25.8M | -$24.7M | -$24.2M | -$27.2M | -$28.5M | -$85.8M | -$17.8M | -$14.1M | -$13.3M | -$16.4M | -$17M | -$18.5M | -$19.5M | -$21.7M | -$23.7M | -$23.4M | -$22.9M | $400K | -$14.4M | -$15.2M | -$14.2M | $400K | $300K | -$9.5M | $400K | -$600K | -$2.6M | -$1.7M | $1.2M | $5.3M | $700K | -$300K | $500K | $7M | -$1.4M | -$1.2M | -$1.3M | -$25.3M | -$1.6M | -$1M | -$800K | -$35.2M | -$2.2M | $80M | $1.1M | -$66.1M | -$2.1M | $200K | $500K | -$38.3M | -$7.8M | -$400K | $2M | -$74.5M | -$500K | -$200K | $1.2M | -$29.7M | $800K | $5.5M | $8.4M | $7.7M | -$1.1M | -$500K | -$700K | -$3.1M | $11.2M | -$5.4M | -$57.8M | $25.4M | $9.2M | $23.9M | $3.3M | $7.1M | -$30.5M | $1.8M | $1.8M | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $100K | - | - | - | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $23.7M | $36.2M | $26.1M | $25.4M | $23M | $41.2M | $28M | $28.4M | $26.6M | $40.8M | $23.8M | $21.3M | $19.9M | $24.3M | $20.8M | $23.4M | $23.6M | $25.4M | $25.1M | $23.7M | $23.4M | $27.4M | $25.1M | $21.7M | $21.9M | $24.1M | $24.2M | $25.9M | $24.8M | $25.2M | $24.8M | $25.5M | $25.5M | $31.6M | $34.2M | $34.5M | $33.5M | $32.8M | $32.6M | $30.3M | $28.3M | $29.2M | $27.5M | $26.8M | $26.7M | $25.9M | $25.2M | $28.5M | $29.1M | $18.7M | $18.2M | $13.9M | $14.4M | $15.9M | $17.2M | $18.6M | $19.9M | $22.2M | $23.4M | $23.7M | $23M | - | $16.4M | $15.4M | $14.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$10.5M | -$23.7M | $10M | -$1M | -$6.3M | $40.6M | $500K | $800K | $200K | -$34.2M | -$2M | -$5.2M | $600K | -$3.9M | -$22.4M | -$110.5M | -$30.5M | -$69M | $74.7M | $800K | -$5.3M | -$1.11B | -$13.8M | -$340.2M | -$20.1M | -$57.7M | $48.7M | $200K | -$21.2M | -$10.3M | -$7.6M | -$5M | $9.5M | -$36.7M | -$127.8M | -$13.5M | -$10.3M | -$28M | -$488.6M | - | -$8.2M | -$191.6M | $800K | $600K | $900K | $1.2M | $1M | $1.3M | $600K | -$67.1M | $400K | -$200K | $1.1M | -$500K | $200K | $100K | $400K | $500K | -$300K | $300K | $100K | $400K | $2M | $200K | $400K | $400K | $300K | -$9.5M | $300K | -$600K | -$2.6M | -$1.7M | $1M | $5.3M | $700K | -$300K | $500K | $7M | -$1.4M | -$1.2M | -$1.3M | -$25.3M | -$1.6M | -$1M | -$800K | -$35.2M | -$2.2M | $80M | $1.1M | -$66.1M | -$2.1M | $200K | $500K | -$38.3M | -$7.8M | -$400K | $2M | -$74.5M | -$500K | -$200K | $1.2M | -$29.7M | $800K | $5.5M | $8.4M | $7.7M | -$1.1M | -$500K | -$700K | -$3.1M | $11.2M | -$5.4M | -$57.8M | $25.4M | $9.2M | $23.9M | $3.3M | $7.1M | -$30.5M | $1.8M | $1.8M |
Income Before Tax | $136.6M | $122.9M | $144.6M | $133.3M | $121.5M | $175M | $114.9M | $110.9M | $85.3M | $51.4M | $99M | $97.2M | $90.9M | $85.4M | $67.4M | -$30.9M | $40.1M | -$29.3M | $77.2M | -$40.4M | $3.1M | -$1.143B | -$46.2M | -$327.3M | $34.4M | $21.2M | $119M | $84.3M | $17.1M | $39.2M | $62.5M | $80.5M | $65.5M | $400K | -$121.3M | $11.3M | $23.1M | -$28.8M | -$531.5M | -$41.4M | -$132.3M | -$359.1M | -$117.9M | -$21.6M | $20.6M | $26.8M | $4.1M | -$3.4M | -$26M | -$140.8M | -$35.3M | $6.5M | $14.8M | $16.1M | $48.1M | $89.7M | $84.1M | $49.9M | $95.4M | $100.3M | $93.8M | $22.6M | $9.5M | $60.6M | $33M | $62M | $2.6M | $0 | $300K | $162.1M | $228M | $250.1M | $221.6M | $222.8M | $294M | $325.9M | $304.6M | $259.1M | $246.4M | $209.7M | $166.4M | $62.1M | $87M | $94.7M | $63.3M | $35M | $8.6M | $26.6M | -$50.4M | -$2.673B | -$48.3M | -$40.8M | -$40M | -$61.7M | -$13.6M | -$10.5M | -$18M | -$71.9M | $14.5M | $10.6M | $10.4M | $8.7M | $66.3M | $68.6M | $65.2M | -$69.2M | $59.2M | $91M | $93.2M | $119.6M | $107.1M | $118.8M | $45.7M | $128.7M | $116.2M | $153.2M | $116.8M | $107.5M | $43.5M | $35.8M | $32.5M |
Income Tax | $16.1M | $22.4M | $31M | $29.3M | $21M | $32.9M | $28.3M | $25.3M | $16.9M | -$141.1M | $4.9M | $3.7M | $4.3M | $4.2M | $3M | $3.4M | $4.9M | -$4.7M | $22M | $4M | $5.5M | -$26.5M | $800K | $92.6M | $10.8M | -$38.8M | $3.7M | $5.8M | $800K | -$5.8M | $6.9M | $4.9M | $5M | -$4.8M | -$1.9M | -$2.1M | $2M | -$42.5M | -$4.3M | -$25.9M | -$34.2M | -$135.8M | $23.4M | -$7.7M | $8M | $3.7M | $500K | -$2.9M | -$10M | -$59.2M | -$8.5M | $600K | $3.5M | $2.6M | $14.8M | $31M | $25.8M | $15.7M | $31.2M | $34.3M | $35.1M | $5.2M | $6.2M | $22.4M | $13.2M | $21.6M | -$1.4M | $11.7M | -$5M | $51.2M | $83.9M | $81.2M | $77.9M | $73.9M | $100.1M | $119.4M | $106.8M | $92M | $83.6M | $65.4M | $59.9M | -$58.7M | -$1.3M | $3M | $2.3M | - | - | - | - | $81.6M | -$19.5M | -$14.8M | -$14.2M | -$22M | -$6.1M | -$3M | -$6.9M | -$26.1M | $6.5M | $4.4M | $4M | $3.3M | $24.2M | $24.9M | $23.9M | -$24.3M | $21.2M | $33.7M | $32.6M | $46.3M | $41.6M | $43.3M | $18.8M | $45.8M | $42.6M | $58.6M | $45.7M | $42.6M | $23.9M | $15.3M | $13.4M |
Net Income | $120.5M | $100.5M | $113.6M | $104M | $100.5M | $142.1M | $86.6M | $85.6M | $68.4M | $192.5M | $94.1M | $93.5M | $86.6M | $81.2M | $64.4M | -$34.3M | $35.2M | -$24.6M | $55.2M | -$44.4M | -$2.4M | -$1.116B | -$47M | -$419.9M | $23.6M | $60M | $115.3M | $78.5M | $16.3M | $45M | $55.6M | $75.6M | $60.5M | $5.2M | -$119.4M | $13.4M | $21.1M | $13.7M | -$527.2M | -$15.5M | -$98.1M | -$223.3M | -$141.3M | -$13.9M | $12.6M | $25.3M | $2.9M | -$700K | -$17.9M | $175.6M | -$32.2M | $6.6M | $11.6M | $13.5M | $37.3M | $58.7M | $58.3M | $34.2M | $64.2M | $66M | $58.7M | $17.4M | $3.3M | $38.2M | $19.8M | $40.4M | $4M | -$11.7M | $5.3M | $110.9M | $144.1M | $168.9M | $143.7M | $155.7M | $193.9M | $206.5M | $197.8M | $175.2M | $160.2M | $144.3M | $106.5M | $118.8M | $88.3M | $91.7M | $61M | $35M | $8.6M | $26.6M | -$50.4M | -$232.7M | -$28.8M | -$26M | -$27.1M | -$39.7M | -$7.5M | -$7.5M | -$11.1M | -$45.8M | $8M | $6.2M | $6.4M | $5.4M | $42.1M | $43.7M | $41.3M | $14.7M | $167.6M | $57.3M | $60.6M | $73.3M | $65.5M | $75.5M | $26.9M | $82.9M | $73.6M | $94.6M | $71.1M | $51.4M | $19.6M | $20.5M | $19.1M |
Minority Interests | -$2.3M | -$3.9M | -$3.6M | -$3.3M | -$3.5M | -$5M | -$3.9M | -$3.7M | -$2.3M | -$3.5M | -$3.9M | -$3.1M | -$2.1M | -$4.3M | -$3.3M | -$3.7M | -$4.3M | -$5.2M | -$6.5M | -$4.8M | -$5.5M | -$4.7M | -$3.1M | -$2.7M | -$2.5M | -$3.5M | -$4.3M | -$3.4M | -$1.3M | -$3.9M | -$5.1M | -$2.8M | -$2.5M | -$3.5M | -$1.8M | -$3.3M | -$3.6M | -$3.8M | -$3.6M | -$3.3M | -$3.1M | -$3.6M | -$3.3M | -$2.5M | -$2.6M | -$3.2M | -$3.6M | -$3.3M | -$2.1M | -$2.2M | -$1.6M | -$2.2M | -$1.6M | -$3M | -$2M | -$2.3M | -$2.1M | -$2.5M | -$1.9M | -$2M | -$2.4M | -$2.3M | -$2.3M | -$1.8M | -$1.6M | -$2.6M | -$2.6M | -$1.7M | $600K | - | - | - | -$1.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $118.2M | $96.6M | $110M | $100.7M | $97M | $137.1M | $82.7M | $81.9M | $66.1M | $189M | $90.2M | $90.4M | $84.5M | $76.9M | $61.1M | -$38M | $30.9M | -$29.8M | $48.7M | -$49.2M | -$7.9M | -$1.121B | -$50.1M | -$422.6M | $21.1M | $56.5M | $111M | $75.1M | $15M | $41.1M | $50.5M | $72.8M | $58M | $1.7M | -$121.2M | $10.1M | $17.5M | $9.9M | -$530.8M | -$18.8M | -$101.2M | -$226.9M | -$144.6M | -$16.4M | $10M | $22.1M | -$700K | -$4M | -$20M | $173.4M | -$33.8M | $4.4M | $10M | $10.5M | $35.3M | $56.4M | $56.2M | $31.7M | $62.3M | $64M | $56.3M | $15.1M | $1M | $36.4M | $18.2M | $37.8M | $1.4M | -$15.1M | $5.9M | $110.9M | $144.1M | $168.9M | $142M | $155.7M | $193.9M | $206.5M | $197.8M | $175.2M | $160.2M | $144.3M | $106.5M | $118.8M | $88.3M | $91.7M | $61M | $35M | $8.6M | $26.6M | -$50.4M | -$232.7M | -$28.8M | -$26M | -$27.1M | -$39.7M | -$7.5M | -$7.5M | -$11.1M | -$45.8M | $8M | $6.2M | $6.4M | $5.4M | $42.1M | $43.7M | $41.3M | $14.7M | $167.6M | $57.3M | $60.6M | $73.3M | $65.5M | $75.5M | $26.9M | $82.9M | $73.6M | $94.6M | $71.1M | $51.4M | $19.6M | $20.5M | $19.1M |
Shares Outstanding (Basic) | 136.7M | 135.9M | 137M | 139.8M | 141.7M | 142M | 128.7M | 124.4M | 126.2M | 127.2M | 128.1M | 128.5M | 128.5M | 129.1M | 129.8M | 124.6M | 126.4M | 127.2M | 127.2M | 127.1M | 126.8M | 126.6M | 126.6M | 126.6M | 126.1M | 125.9M | 125.9M | 125.17M | 125.4M | 125.2M | 125.2M | 125.2M | 125M | 117.5M | 107.7M | 107.7M | 107.5M | 107.3M | 107.3M | 107.3M | 107.3M | 107.3M | 107.3M | 107.3M | 107.2M | 107.2M | 107.2M | 107.1M | 107M | 106.8M | 106.8M | 106.8M | 106.6M | 106.3M | 106.2M | 106.1M | 105.9M | - | 105.1M | 102.1M | 97.6M | - | 97.5M | 97.5M | 97.4M | - | 97.2M | 97.2M | 97.2M | - | 99M | 100.54M | 100.8M | - | 102.05M | 101.72M | 101.44M | - | 100.13M | 99.52M | 98.61M | - | 97.03M | 95.52M | 95.31M | - | 86M | 80.61M | 80M | - | 80M | 81.25M | 79.71M | - | 83.33M | 83.33M | 79.29M | - | 80M | 77.5M | 80.3M | - | 80.96M | 82.45M | 87.87M | - | 90.37M | - | 96.85M | - | - | - | 87.47M | - | - | - | 88.05M | - | - | - | - |
Shares Outstanding (Diluted) | 138.6M | 139.4M | 140.5M | 143.1M | 144.2M | 145.6M | 146.8M | 146.3M | 147.5M | 149.4M | 150.2M | 150.1M | 150.1M | 150.4M | 150.8M | 124.6M | 152.8M | 127.2M | 152.6M | 127.1M | 126.8M | 126.6M | 126.6M | 126.6M | 146.4M | 147.1M | 146.7M | 139.07M | 126.1M | 146.5M | 146M | 145.8M | 145.5M | 118.6M | 107.7M | 128.3M | 128.2M | 108.7M | 107.3M | 107.3M | 107.3M | 107.3M | 107.3M | 107.3M | 108M | 107.9M | 108M | 107.1M | 107M | 106.8M | 106.8M | 107.2M | 107.1M | 107.2M | 116.7M | 116.6M | 116.4M | - | 116.5M | 113.5M | 109M | - | 98.6M | 108.4M | 98.7M | - | 98M | 97.2M | 97.8M | - | 99.7M | 101.75M | 101.6M | - | 103.14M | 103.25M | 103.02M | - | 102.69M | 102.34M | 102.4M | - | 101.49M | 100.77M | 100M | - | 95.56M | 85.81M | 80M | - | 80M | 81.25M | 79.71M | - | 83.33M | 83.33M | 79.29M | - | 80M | 77.5M | 80.4M | - | 80.96M | 82.45M | 87.87M | - | 90.37M | - | 96.85M | - | - | - | 87.47M | - | - | - | 88.05M | - | - | - | - |
EPS (Basic) | $0.86 | $0.71 | $0.80 | $0.72 | $0.68 | $0.97 | $0.64 | $0.66 | $0.52 | $1.15 | $0.70 | $0.70 | $0.66 | $0.60 | $0.47 | -$0.31 | $0.24 | -$0.23 | $0.38 | -$0.39 | -$0.06 | -$8.85 | -$0.40 | -$3.34 | $0.17 | $0.45 | $0.88 | $0.60 | $0.12 | $0.33 | $0.40 | $0.58 | $0.46 | $0.01 | -$1.12 | $0.09 | $0.16 | $0.09 | -$4.95 | -$0.18 | -$0.94 | -$2.12 | -$1.35 | -$0.15 | $0.09 | $0.20 | -$0.01 | -$0.03 | -$0.19 | $1.62 | -$0.32 | $0.04 | $0.09 | $0.10 | $0.33 | $0.53 | $0.53 | - | $0.59 | $0.63 | $0.58 | - | $0.01 | $0.37 | $0.19 | - | $0.01 | -$0.14 | $0.06 | - | $1.46 | $1.68 | $1.41 | - | $1.90 | $2.03 | $1.95 | - | $1.60 | $1.45 | $1.08 | - | $0.91 | $0.96 | $0.64 | - | $0.10 | $0.33 | -$0.63 | - | -$0.36 | -$0.32 | -$0.34 | - | -$0.09 | -$0.09 | -$0.14 | - | $0.10 | $0.08 | $0.08 | - | $0.52 | $0.53 | $0.47 | - | $1.73 | $0.59 | $0.63 | - | $0.75 | $0.86 | $0.31 | - | $0.84 | $1.07 | $0.81 | - | - | - | - |
EPS (Diluted) | $0.85 | $0.69 | $0.78 | $0.70 | $0.67 | $0.94 | $0.57 | $0.58 | $0.46 | $0.99 | $0.62 | $0.62 | $0.58 | $0.53 | $0.42 | -$0.31 | $0.23 | -$0.23 | $0.35 | -$0.39 | -$0.06 | -$8.85 | -$0.40 | -$3.34 | $0.16 | $0.41 | $0.78 | $0.54 | $0.12 | $0.30 | $0.37 | $0.52 | $0.42 | $0.01 | -$1.12 | $0.09 | $0.16 | $0.09 | -$4.95 | -$0.18 | -$0.94 | -$2.12 | -$1.35 | -$0.15 | $0.09 | $0.20 | -$0.01 | -$0.03 | -$0.19 | $1.62 | -$0.32 | $0.04 | $0.09 | $0.10 | $0.32 | $0.50 | $0.50 | - | $0.56 | $0.59 | $0.54 | - | $0.01 | $0.36 | $0.18 | - | $0.01 | -$0.14 | $0.06 | - | $1.45 | $1.66 | $1.40 | - | $1.88 | $2 | $1.92 | - | $1.56 | $1.41 | $1.04 | - | $0.87 | $0.91 | $0.61 | - | $0.09 | $0.31 | -$0.63 | - | -$0.36 | -$0.32 | -$0.34 | - | -$0.09 | -$0.09 | -$0.14 | - | $0.10 | $0.08 | $0.08 | - | $0.52 | $0.53 | $0.47 | - | $1.73 | $0.59 | $0.63 | - | $0.75 | $0.86 | $0.31 | - | $0.84 | $1.07 | $0.81 | - | - | - | - |
EBIT | $160.3M | $159.1M | $170.7M | $158.7M | $144.5M | $216.2M | $142.9M | $139.3M | $111.9M | $92.2M | $122.8M | $118.5M | $110.8M | $109.7M | $88.2M | -$7.5M | $63.7M | -$3.9M | $102.3M | -$16.7M | $26.5M | -$1.115B | -$21.1M | -$305.6M | $56.3M | $45.3M | $143.2M | $110.2M | $41.9M | $64.4M | $87.3M | $106M | $91M | $32M | -$87.1M | $45.8M | $56.6M | $4M | -$498.9M | -$11.1M | -$104M | -$329.9M | -$90.4M | $5.2M | $47.3M | $52.7M | $29.3M | $25.1M | $3.1M | -$122.1M | -$17.1M | $20.4M | $29.2M | $32M | $65.3M | $108.3M | $104M | $72.1M | $118.8M | $124M | $116.8M | $41.5M | $25.9M | $76M | $47.6M | $63.1M | $10.4M | $10.8M | -$100K | $147.8M | $232.3M | $253.1M | $220.4M | $222.1M | $293.4M | $328.8M | $308.4M | $268.9M | $249.5M | $216.7M | $175.2M | $95.1M | $98.5M | $106.3M | $74.5M | $40M | $20.1M | -$5.2M | -$43.3M | -$77.2M | -$42.1M | -$32.6M | -$33.1M | -$15.2M | $2.5M | -$2.2M | -$10.1M | $9.2M | $22.1M | $18.4M | $17.2M | $47.5M | $76.5M | $70.5M | $63.7M | -$76.4M | $62.8M | $99.9M | $102.8M | $129.3M | $99.9M | $129M | $107.4M | $107M | $112.1M | $133.2M | $118.6M | $106M | $83.4M | $35.8M | $32M |
EBITDA | $212.3M | $202.3M | $201.1M | $199M | $189.2M | $198.1M | $177.9M | $173.1M | $148.1M | $136.8M | $158M | $157.8M | $145.6M | $144.9M | $141M | $142.9M | $125M | $94.2M | $121.8M | $12.2M | $61.4M | $500K | $15.8M | $57.6M | $99.1M | $119.2M | $112.1M | $127.7M | $81.4M | $86.5M | $125.6M | $144.9M | $130.8M | $108.6M | $67.4M | $86.1M | $96.9M | $71.7M | $32.1M | $33.6M | -$50.9M | -$281.4M | -$42.6M | $53.2M | $92.9M | $97.9M | $73.4M | $68.6M | $47.1M | -$75.7M | $29.5M | $68.8M | $77.7M | $82.1M | $114.2M | $156.5M | $152M | $118.8M | $165.7M | $166.9M | $154.1M | $76.6M | $60.1M | $111M | $81.8M | $98.7M | $42.3M | $52.4M | $31.9M | $180.5M | $265.1M | $284M | $246.7M | $244.5M | $319.3M | $354.1M | $331.5M | $285.7M | $272.9M | $238.5M | $195.8M | $142M | $118.8M | $126.5M | $93.1M | $94.9M | $40.8M | -$66.1M | -$25.6M | $7.8M | -$21.4M | -$13.7M | -$15.6M | $44.6M | $33.4M | $20.8M | $10.7M | $107.6M | $47.7M | $43.4M | $40.8M | $101.3M | $101.4M | $90.1M | $80.1M | $103.8M | $94.2M | $130.7M | $135.5M | $322.6M | $114.7M | $161.6M | $193.2M | $256.6M | $129.7M | $134.1M | $141.3M | $287M | $141.5M | $45.4M | $41.7M |