Ball Corporation(BALL:US)
Market Cap$16.723B
Key Metrics
Price$63.20
Revenue (TTM)$14.326B
Holders Revenue (TTM)$629M
Gross Profit (TTM)$2.669B
Earnings (TTM)$947M
EBITDA (TTM)$2.114B
Op. Margin (TTM)10.02%
Dividend Yield1.29%
Holders Yield3.76%
Cash on hand$491M
Total Assets$20.11B
Net Assets$5.766B
Total Debt$7.22B
Key Metrics
Price$63.20
Revenue (TTM)$14.326B
Holders Revenue (TTM)$629M
Gross Profit (TTM)$2.669B
Earnings (TTM)$947M
EBITDA (TTM)$2.114B
Op. Margin (TTM)10.02%
Dividend Yield1.29%
Holders Yield3.76%
Cash on hand$491M
Total Assets$20.11B
Net Assets$5.766B
Total Debt$7.22B
Financials
| Name | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 | Mar 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $3.997B | $3.603B | $3.347B | $3.379B | $3.338B | $3.097B | $2.88B | $3.082B | $2.959B | $2.874B | $3.403B | $3.111B | $3.067B | $2.981B | $3.548B | $3.951B | $4.134B | $3.716B | $3.674B | $3.553B | $3.459B | $3.125B | $3.102B | $3.093B | $2.801B | $2.785B | $2.719B | $2.953B | $3.017B | $2.785B | $2.803B | $2.946B | $3.101B | $2.785B | $2.747B | $2.908B | $2.855B | $2.473B | $2.461B | $2.752B | $2.03B | $1.756B | $1.805B | $2.097B | $2.172B | $1.923B | $2.032B | $2.239B | $2.292B | $2.007B | $1.997B | $2.278B | $2.202B | $1.991B | $2.114B | $2.283B | $2.296B | $2.043B | $2.052B | $2.258B | $2.31B | $2.011B | $1.995B | $2.035B | $2.008B | $1.592B | $1.864B | $1.812B | $1.745B | $1.586B | $1.733B | $2.008B | $2.08B | $1.74B | $1.756B | $1.907B | $2.033B | $1.694B | $1.592B | $1.822B | $1.843B | $1.365B | $1.291B | $1.584B | $1.552B | $1.324B | $1.263B | $1.479B | $1.467B | $1.232B | $1.194B | $1.359B | $1.353B | $1.071B | $910.2M | $1.039B | $1.034B | $875.9M | $843M | $1.001B | $992.6M | $850M | $924.6M | $996.3M | $995M | $817.6M | $793.3M | $991.6M | $979M | $820.3M | $841.9M | $859.2M | $645.9M | $549.7M | $574.8M | $690.2M | $643.7M | $479.8M | $500.1M | $622.2M | $600.1M | $462M | $470.2M | $760.7M | $755.2M | $605.6M | $613.3M | $717.5M | $676.6M | $587.3M | $557.7M | $683M | $665.5M | $534.7M | $524.8M | $566.5M | $674M | $546.3M | $537.4M | $644.4M | $638.2M | $447.4M | $302M | $351.8M | $381.9M | $321.5M | $306.7M | $321.2M | $337.2M | $257.3M | $233M | $292.7M | $306.1M | $241.2M | $214.8M | $267.4M | $288.3M | $283.6M | $251.9M | $281.7M | $296.1M | $240.6M | $256.6M | $288.5M | $305.5M | $255.7M | $232.5M | $288M | $291.2M | $239M |
Cost of Revenue | $3.3B | $2.957B | $2.699B | $2.701B | $2.69B | $2.493B | $2.289B | $2.425B | $2.357B | $2.283B | $2.704B | $2.512B | $2.506B | $2.432B | $3.03B | $3.275B | $3.445B | $3.016B | $2.981B | $2.851B | $2.76B | $2.493B | $2.448B | $2.43B | $2.23B | $2.215B | $2.159B | $2.363B | $2.428B | $2.253B | $2.246B | $2.362B | $2.484B | $2.237B | $2.134B | $2.338B | $2.27B | $1.975B | $1.945B | $2.275B | $1.596B | $1.416B | $1.434B | $1.69B | $1.775B | $1.561B | $1.637B | $1.807B | $1.846B | $1.613B | $1.586B | $1.847B | $1.799B | $1.644B | $1.729B | $1.866B | $1.891B | $1.688B | $1.703B | $1.862B | $1.886B | $1.631B | $1.639B | $1.653B | $1.643B | $1.318B | $1.556B | $1.472B | $1.436B | $1.313B | $1.484B | $1.68B | $1.739B | $1.438B | $1.49B | $1.66B | $1.683B | $1.394B | $1.308B | $1.517B | $1.555B | $1.157B | $1.094B | $1.329B | $1.3B | $1.097B | $1.031B | $1.196B | $1.194B | $1.013B | $989.8M | $1.107B | $1.106B | $889.5M | $755M | $866.8M | $862.9M | $745.7M | $461.8M | $853M | $851.3M | $722.4M | $787.4M | $833.4M | $918.8M | $680.9M | $653.7M | $824.5M | $817.9M | $691.9M | $713.5M | $717.9M | $532.6M | $466.2M | $480.1M | $573.6M | $542.4M | $407.6M | $438.4M | $544.6M | $526.6M | $404.3M | $406.9M | $662.6M | $647.4M | $503.5M | $505.1M | $604.1M | $573.7M | $501.4M | $478.1M | $568.9M | $553.5M | $441.8M | $426.5M | $466.8M | $543.2M | $445.5M | $427.3M | $531.4M | $512.2M | $364.5M | $245.9M | $285M | $312.6M | $268.2M | $269.1M | $267M | $279.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $697M | $646M | $648M | $678M | $648M | $604M | $591M | $657M | $602M | $591M | $699M | $599M | $561M | $549M | $518M | $676M | $689M | $700M | $693M | $702M | $699M | $632M | $654M | $663M | $571M | $570M | $560M | $590M | $589M | $532M | $557M | $584M | $617M | $548M | $613M | $570M | $585M | $498M | $516M | $477M | $434M | $340M | $370.6M | $407M | $397M | $362M | $395.5M | $431.6M | $445.5M | $393.9M | $410.7M | $431M | $403.5M | $347.5M | $384.8M | $416.4M | $405.5M | $355M | $348.9M | $396.1M | $424.2M | $380.5M | $355.8M | $381.6M | $364.4M | $274.1M | $308.3M | $340.7M | $308.5M | $273.1M | $248.5M | $328.3M | $341.8M | $302.5M | $266.1M | $247M | $350.2M | $299.9M | $283.7M | $305.6M | $287.7M | $208.2M | $197.4M | $254.8M | $251.8M | $227.3M | $231.7M | $282.3M | $273.7M | $219M | $203.7M | $251.9M | $247.2M | $181.4M | $155.2M | $171.8M | $171.3M | $130.2M | $381.2M | $147.5M | $141.3M | $127.6M | $137.2M | $162.9M | $76.2M | $136.7M | $139.6M | $167.1M | $161.1M | $128.4M | $128.4M | $141.3M | $113.3M | $83.5M | $94.7M | $116.6M | $101.3M | $72.2M | $61.7M | $77.6M | $73.5M | $57.7M | $63.3M | $98.1M | $107.8M | $102.1M | $108.2M | $113.4M | $102.9M | $85.9M | $79.6M | $114.1M | $112M | $92.9M | $98.3M | $99.7M | $130.8M | $100.8M | $110.1M | $113M | $126M | $82.9M | $56.1M | $66.8M | $69.3M | $53.3M | $37.6M | $54.2M | $57.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $163M | $150M | $150M | $130M | $137M | $149M | $129M | $142M | $139M | $211M | $130M | $133M | $157M | $115M | $120M | $159M | $161M | $186M | $122M | $148M | $166M | $157M | $162M | $121M | $111M | $131M | $89M | $90M | $111M | $127M | $126M | $113M | $127M | $112M | $116M | $127M | $128M | $143M | $164M | $135M | $105M | $108M | $110.8M | $107M | $118M | $116M | $124.3M | $123.1M | $111.4M | $107.7M | $107.4M | $99M | $102.9M | $109.3M | $57M | $86.3M | $98.6M | $99.6M | $99.2M | $96.3M | $96M | $126.4M | $106.9M | $81.4M | $79.9M | $78.8M | $84.4M | $83.2M | $38.1M | $75.2M | $60.6M | $67.5M | $78.5M | $74.5M | $69.9M | $84.3M | $87.3M | $82.2M | $76.9M | $66.5M | -$600K | $72.4M | $60M | $52.6M | -$1.125B | $63M | $66.1M | $63M | $67.7M | $71.1M | $48.7M | $62.2M | $57.5M | $54.6M | $46.1M | $42.2M | $39.3M | $37.3M | $54M | $34.1M | $30.6M | $37.3M | $38.6M | $36.3M | $36.2M | $37.2M | $50.1M | $39.9M | $40.4M | $34.1M | $107M | $39.6M | $30.4M | $28.7M | $41.3M | $32.1M | $33.1M | $29.2M | $23.2M | $22.1M | $23.6M | $24.1M | $23.6M | $28.5M | $28.7M | $31.3M | $24.8M | $31.6M | $31.3M | $26.8M | $150.1M | $49.7M | $47.5M | $40.5M | $44.4M | $37.8M | $55.5M | $41.3M | $53.7M | $35.8M | $52.3M | $31.2M | $34.7M | $24.3M | $25.5M | $22M | $22.2M | $22.1M | $21.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.7M | $4M | $3M | - | $3.5M | $3.7M | $3.7M | - | $3.2M | $3.2M | $3.6M | - | - | - | $3.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $163M | $150M | $150M | $130M | $137M | $149M | $129M | $142M | $139M | $211M | $130M | $133M | $157M | $115M | $120M | $159M | $161M | $186M | $122M | $148M | $166M | $157M | $162M | $121M | $111M | $131M | $89M | $90M | $111M | $127M | $126M | $113M | $127M | $112M | $116M | $127M | $128M | $143M | $164M | $135M | $105M | $108M | $110.8M | $107M | $118M | $116M | $124.3M | $123.1M | $111.4M | $107.7M | $107.4M | $99M | $102.9M | $109.3M | $57M | $86.3M | $98.6M | $99.6M | $99.2M | $93M | $96M | $112.9M | $106.9M | $93M | $79.9M | $79.3M | $88.7M | $83.2M | $72.9M | $75.2M | $60.6M | $67.5M | $78.5M | $81.6M | $69.9M | $84.3M | $87.3M | $82.2M | $76.9M | $66.5M | $73.5M | $70.3M | $60M | $52.6M | $58.5M | $63M | $66.1M | $63M | $67.7M | $71.1M | $48.7M | $62.2M | $57.5M | $53.2M | $46.1M | $42.2M | $39.3M | $37.3M | $54M | $32.4M | $26.6M | $34.3M | $38.6M | $32.8M | $32.5M | $33.5M | $50.1M | $36.7M | $37.2M | $30.5M | $107M | $39.6M | $30.4M | $25.4M | $41.3M | $32.1M | $33.1M | $29.2M | $23.2M | $22.1M | $23.6M | $24.1M | $23.6M | $28.5M | $28.7M | $31.3M | $24.8M | $31.6M | $31.3M | $26.8M | $150.1M | $49.7M | $47.5M | $40.5M | $44.4M | $37.8M | $55.5M | $41.3M | $53.7M | $35.8M | $52.3M | $31.2M | $34.7M | $24.3M | $25.5M | $22M | $22.2M | $22.1M | $21.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $3.3M | - | $13.5M | - | -$11.6M | - | -$500K | -$4.3M | - | -$34.8M | - | - | - | - | -$7.1M | - | - | - | - | - | - | -$74.1M | $2.1M | - | - | -$1.184B | - | - | - | - | - | - | - | - | $1.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $369M | $337M | $339M | $390M | $356M | $305M | $311M | $365M | $311M | $222M | $392M | $314M | $254M | $287M | $236M | $360M | $360M | $329M | $386M | $379M | $361M | $307M | $323M | $382M | $290M | $270M | $303M | $331M | $307M | $235M | $258M | $300M | $312M | $256M | $307M | $281M | $228M | $207M | $198M | $195M | $251M | $157M | $185.8M | $228M | $208M | $178M | $200M | $237.2M | $264.5M | $217.4M | $227M | $255.4M | $226.1M | $165.7M | $255.1M | $255.4M | $240.4M | $186.4M | $190.5M | $228.6M | $254.1M | $194M | $175.6M | $233.1M | $222.1M | $132.6M | $145.2M | $197.6M | $211.8M | $131.2M | $115.2M | $186.9M | $187.1M | $153.4M | $121.9M | $90.9M | $193M | $152.7M | $138.2M | $174.6M | $149.3M | $83.3M | $63.5M | $147.8M | $1.324B | $110.9M | $128.4M | $162.6M | $153.8M | $94.1M | $104.5M | $139.8M | $138.2M | $76.9M | $66.5M | $93.4M | $94.9M | $57.2M | $26.9M | $77.5M | $75.9M | $52M | $58.1M | $87.3M | $1.1M | $59.1M | $58.6M | $86.4M | $81M | $52.8M | -$27.9M | $62.3M | $46.7M | $25.4M | $21.9M | $52.9M | $37.8M | $19M | $8.7M | $33.4M | $28.5M | $13.4M | $18.4M | $41.3M | $47.1M | $38.8M | $50.4M | $49.9M | $40M | $28.6M | -$100.3M | $34M | $35.2M | $25.6M | $28.6M | $42.6M | $43.9M | $30M | $22.6M | $51M | $48.3M | $29.1M | $7.4M | $29.2M | $30.7M | $18.2M | $2.3M | $19M | $23.7M | $257.3M | -$789.6M | $292.7M | $306.1M | $241.2M | -$720.4M | $267.4M | $288.3M | $283.6M | -$701.8M | $281.7M | $296.1M | $240.6M | -$748.1M | $288.5M | $305.5M | $255.7M | -$727.2M | $288M | $291.2M | $239M |
| -$91M | -$79M | -$99M | $1M | -$88M | -$76M | -$304M | -$138M | -$111M | -$121M | -$201M | -$139M | -$103M | -$133M | -$160M | $84M | -$537M | $212M | -$87M | -$210M | -$54M | -$74M | -$96M | -$77M | -$179M | -$226M | -$180M | -$212M | -$81M | -$95M | -$135M | -$108M | -$146M | -$104M | -$39M | -$231M | -$116M | -$123M | -$89M | -$145M | -$59M | -$366M | -$123.2M | -$211M | $30M | -$150M | -$101.7M | -$49.3M | -$49.2M | -$73.3M | -$35.5M | -$90.6M | -$97M | -$67.5M | -$148.4M | -$81M | -$47.5M | -$64.8M | -$42.4M | -$43M | -$45.2M | -$46.5M | -$160.7M | $61.2M | -$44.7M | -$30.9M | -$29.7M | -$33.5M | -$26.7M | -$33.5M | -$28.6M | -$39.1M | -$41.6M | -$32.3M | -$41.5M | $3.2M | $3.4M | $3.2M | -$32.2M | $6.4M | $79.4M | $1.1M | -$7.4M | -$17.3M | -$3.8M | $3.5M | -$1.3M | $11.4M | $2.9M | $2.8M | $6.2M | -$10.8M | $3.2M | $1.2M | $1.2M | $2.1M | $800K | $1.8M | -$268.7M | $500K | -$257.2M | $500K | -$3.2M | $6.5M | -$1.7M | -$1.7M | -$400K | $600K | -$700K | $300K | $19.4M | -$4M | -$3.2M | -$6.6M | $1.7M | -$1.7M | $8M | -$900K | -$34.9M | $1.2M | $200K | $2.2M | -$10.2M | -$111M | $700K | $4M | -$3.2M | -$1.2M | -$200K | $300K | $14M | -$13.7M | $300K | $700K | $300K | - | $100K | $200K | $500K | $300K | - | -$1.6M | $200K | $3.3M | $2.5M | $600K | $1.1M | $3.1M | $3.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $10M | $10M | $10M | $8M | $5M | $7M | $10M | $14M | $18M | - | - | $12M | $7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $79M | $78M | $78M | $85M | $81M | $70M | $65M | $67M | $68M | $93M | $109M | $122M | $116M | $113M | $96M | $79M | $68M | $69M | $69M | $68M | $66M | $67M | $69M | $68M | $67M | $71M | $80M | $79M | $81M | $77M | $75M | $76M | $77M | $73M | $69M | $74M | $74M | $68M | $70M | $80M | $41M | $38M | $36.2M | $38M | $31M | $38M | $39M | $40.1M | $40.6M | $40.2M | $45.8M | $45.5M | $47.7M | $44.8M | $45.6M | $44.2M | $44.7M | $45.3M | $42.4M | $43M | $45.2M | $46.5M | $43.4M | $36.2M | $36.6M | $33.9M | $37.8M | $28.9M | $24.7M | $25.8M | - | $33.1M | $34.7M | $36.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$22M | -$11M | -$31M | $78M | -$12M | -$13M | -$249M | -$85M | -$61M | -$28M | -$92M | -$29M | $6M | -$20M | -$64M | $163M | -$469M | $281M | -$18M | -$142M | $12M | -$7M | -$27M | -$9M | -$112M | -$155M | -$100M | -$133M | - | -$18M | -$60M | -$32M | -$69M | -$31M | $30M | -$157M | -$42M | -$55M | -$19M | -$65M | -$18M | -$328M | -$87M | -$173M | $61M | -$112M | -$62.7M | -$9.2M | -$8.6M | -$33.1M | $10.3M | -$45.1M | -$49.3M | -$22.7M | -$102.8M | -$36.8M | -$2.8M | -$19.5M | - | - | - | - | -$117.3M | $97.4M | -$8.1M | $3M | $8.1M | -$4.6M | -$2M | -$7.7M | -$28.6M | -$6M | -$6.9M | $3.9M | -$41.5M | $3.2M | $3.4M | $3.2M | -$32.2M | $6.4M | $79.4M | $1.1M | -$7.4M | -$17.3M | -$3.8M | $3.5M | -$1.3M | $11.4M | $2.9M | $2.8M | $6.2M | -$10.8M | $3.2M | $1.2M | $1.2M | $2.1M | $800K | $1.8M | -$268.7M | $500K | -$257.2M | $500K | -$3.2M | $6.5M | -$1.7M | -$1.7M | -$400K | $600K | -$700K | $300K | $19.4M | -$4M | -$3.2M | -$6.6M | $1.7M | -$1.7M | $8M | -$900K | -$34.9M | $1.2M | $200K | $2.2M | -$10.2M | -$111M | $700K | $4M | -$3.2M | -$1.2M | -$200K | $300K | $14M | -$13.7M | $300K | $700K | $300K | - | $100K | $200K | $500K | $300K | - | -$1.6M | $200K | $3.3M | $2.5M | $600K | $1.1M | $3.1M | $3.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $278M | $258M | $240M | $391M | $268M | $229M | $7M | $227M | $200M | $101M | $191M | $175M | $151M | $154M | $76M | $444M | -$177M | $541M | $299M | $169M | $307M | $233M | $227M | $305M | $111M | $44M | $123M | $119M | $226M | $140M | $123M | $192M | $166M | $152M | $268M | $50M | $112M | $84M | $109M | $50M | $192M | -$209M | $62.6M | $17M | $238M | $28M | $98.3M | $187.9M | $215.3M | $144.1M | $191.5M | $164.8M | $129.1M | $98.2M | $106.7M | $174.4M | $192.9M | $121.6M | $117.8M | $185.6M | $208.9M | $147.5M | $133.4M | $196.9M | $177.4M | $98.7M | $109.7M | $158.6M | $179.9M | $100.4M | $50M | $144.7M | $140.9M | $117.2M | $40.1M | $54.7M | $154.9M | $152.7M | $66.7M | $140.2M | $186.2M | $81.2M | $167.4M | $102.8M | $107.2M | $85.1M | $97M | $143.6M | $128.8M | $68.3M | $72.8M | $97.2M | $107.8M | $44.9M | $46M | $74.6M | $76.2M | $41.4M | $7.1M | $55.9M | -$202.7M | $28.2M | $30.2M | $69.6M | -$22.7M | $33.8M | $32M | $59.7M | $52M | $25.4M | -$35.8M | $37M | $31.4M | $8.7M | $11M | $36.8M | $32.7M | $9.8M | -$28.9M | $23.8M | $19.4M | $7.2M | $500K | -$81.5M | $35.9M | $31.8M | $35.4M | $37.1M | $28.2M | $17M | -$97.1M | $7.6M | $21.8M | $14M | $18M | $32.9M | $31.9M | $19M | $14.2M | $39.1M | $35.7M | $17.4M | $2.4M | $27M | $27.5M | $13M | -$2.3M | $18.1M | $21.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $65M | $62M | $50M | $76M | $61M | $53M | $15M | $42M | $49M | $27M | $44M | $45M | $29M | $33M | $20M | $38M | $1M | $100M | $10M | -$2M | $116M | $32M | $7M | $73M | $23M | -$4M | -$2M | $32M | $31M | $10M | -$35M | $140M | $46M | $34M | $117M | $4M | $22M | $22M | $65M | $23M | -$114M | -$83M | -$900K | -$31M | $79M | $1M | $10.3M | $39.8M | $60.2M | $39.6M | $56.6M | $44.1M | $30.8M | $18.1M | $35.3M | $51.7M | $50M | $28M | $41.1M | $47.6M | $64.6M | $48M | $33.6M | $60.5M | $60.8M | $20.9M | $34M | $55.1M | $50M | $28.1M | $19M | $45.8M | $45.4M | $37.2M | $9.8M | -$3.1M | $52.3M | $36.7M | $19M | $36.6M | $61.1M | $16.5M | $10M | $26.6M | $32.9M | $29.8M | $30.6M | $46.3M | $40.8M | $21.5M | $21.8M | $29.1M | $33.5M | $15.7M | $17.6M | $26.1M | $26.3M | $13.9M | $1.6M | $19.6M | -$40.6M | $9.7M | $11.1M | $24.3M | -$6.4M | $13.8M | $12.5M | $22.7M | $20M | $9.7M | -$18.6M | $12.1M | $12.2M | $3.2M | $3.2M | $14.1M | $11.9M | $2.8M | -$4.6M | $3.7M | $6.1M | $1.7M | $0 | -$24.2M | $14M | $12.2M | $13.4M | $13.8M | $11M | $6.5M | -$38.4M | $3.8M | $8.5M | $4.9M | $6.5M | $11.9M | $11.9M | $7.2M | $5.2M | $15.6M | $12.7M | $6.7M | -$400K | $7.6M | $8.7M | $3.8M | -$2.2M | $4.9M | $6.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $223M | $205M | $200M | $321M | $215M | $179M | -$30M | $199M | $159M | $3.686B | $154M | $204M | $173M | $180M | $56M | $394M | -$165M | $447M | $297M | $179M | $202M | $200M | $227M | $240M | $92M | $23M | $130M | $92M | $197M | $117M | $149M | $59M | $120M | $125M | $159M | $51M | $100M | $70M | $53M | $34M | $307M | -$127M | $64.5M | $50M | $160M | $28M | $88.4M | $148.4M | $156.3M | $104.9M | $134.6M | $121.9M | $99.1M | $79.4M | $71.2M | $119.7M | $142.5M | $93.1M | $85.5M | $137.5M | $145.1M | $98.2M | $97.8M | $227.5M | $69M | $79.4M | $81.5M | $103.8M | $133.5M | $69.6M | $33.9M | $102M | $100.1M | $83.9M | $33.4M | $61M | $106M | $81.3M | $50.7M | $107.2M | $130M | $44.6M | $44.7M | $79.5M | $79.3M | $58.8M | $56.6M | $102M | $90.9M | $47.1M | $55.6M | $69M | $74.5M | $31.8M | $28.8M | $50.6M | $50.5M | $27.7M | $8M | $36.8M | -$163.3M | $18.5M | $20.2M | $44.8M | -$18M | $20.2M | $20.1M | $37.8M | $33M | $15.2M | -$23.3M | $11.7M | $17.8M | -$400K | $6.5M | $22.8M | $18.5M | $5.4M | -$13.5M | $20.4M | $11.9M | $5.5M | $900K | -$55.7M | $23.1M | $21M | $23.4M | $24.4M | $18M | $11.8M | -$58M | $4.9M | $14.1M | -$22.5M | $12.8M | $26.6M | $21.1M | $13M | $9.5M | $24.6M | $23.4M | $11.4M | $2.8M | $19.4M | $18.8M | $9.2M | -$100K | $13.2M | $15M | $7.7M | -$11.4M | $14.9M | $17M | $12.2M | $12.7M | $18.9M | $22.8M | $11.9M | $11.3M | $16.7M | $18.6M | $12.3M | $10.7M | $15.7M | $16.4M | $8.4M | $9.5M | $14.8M | $14.6M | $7.4M |
Minority Interests | -$2M | $0 | $0 | $0 | -$3M | $0 | -$2M | -$2M | -$1M | -$1M | $0 | -$1M | $0 | -$3M | -$1M | -$2M | -$9M | -$1M | $0 | $0 | $0 | $0 | $0 | $1M | $2M | $0 | $30M | $0 | $0 | $0 | $2M | $0 | -$1M | $0 | $0 | -$3M | -$1M | -$2M | $0 | -$3M | - | $0 | -$9.2M | -$5M | -$400K | -$7M | -$12.4M | -$1M | -$3.2M | -$11.4M | -$10.1M | -$6.7M | -$4M | -$7.4M | -$10.6M | -$4.6M | -$3M | -$4.8M | -$8M | -$5.4M | -$2M | -$6.9M | -$5.6M | $0 | $0 | -$100K | -$100K | -$100K | -$200K | -$100K | -$100K | -$100K | -$100K | -$100K | -$100K | -$100K | -$100K | -$100K | $100K | -$100K | -$200K | -$200K | -$100K | -$200K | -$300K | -$200K | -$200K | -$300K | -$200K | -$300K | -$300K | -$200K | -$200K | -$300K | -$100K | -$600K | -$600K | -$200K | $100K | -$500K | $1.2M | - | -$1.1M | -$300K | $2.6M | -$200K | -$600K | -$800K | -$1M | $500K | $2.8M | $1.1M | $1.4M | $2.6M | $1.3M | -$100K | $2.3M | $1.6M | $300K | -$300K | -$100K | - | -$400K | -$1.6M | -$1.2M | -$1.4M | -$1.4M | -$1.1M | -$800K | -$1.3M | -$700K | -$1.1M | -$800K | -$1M | -$1.2M | -$900K | -$1.1M | -$1.2M | -$500K | -$1.1M | -$400K | -$700K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $221M | $205M | $200M | $321M | $212M | $179M | -$32M | $197M | $158M | $3.685B | $154M | $203M | $173M | $177M | $55M | $392M | -$174M | $446M | $297M | $179M | $202M | $200M | $227M | $241M | $94M | $23M | $160M | $92M | $197M | $117M | $151M | $59M | $119M | $125M | $159M | $48M | $99M | $68M | $53M | $31M | $307M | -$127M | $55.3M | $45M | $159.6M | $21M | $76M | $147.4M | $153.1M | $93.5M | $124.5M | $115.2M | $95.1M | $72M | $60.6M | $115.1M | $139.5M | $88.3M | $77.5M | $132.1M | $143.1M | $91.3M | $92.2M | $227.5M | $69M | $79.3M | $81.4M | $103.7M | $133.3M | $69.5M | $33.8M | $101.9M | $100M | $83.8M | $33.3M | $60.9M | $105.9M | $81.2M | $50.8M | $107.1M | $129.8M | $44.4M | $44.6M | $79.3M | $79M | $58.6M | $56.4M | $101.7M | $90.7M | $46.8M | $55.3M | $68.8M | $74.3M | $31.5M | $28.7M | $50M | $49.9M | $27.5M | $8.1M | $36.3M | -$162.1M | $18.5M | $19.1M | $44.5M | -$15.4M | $20M | $19.5M | $37M | $32M | $15.7M | -$20.5M | $12.8M | $19.2M | $2.2M | $7.8M | $22.7M | $20.8M | $7M | -$13.2M | $20.1M | $11.8M | $5.5M | $500K | -$57.3M | $21.9M | $19.6M | $22M | $23.3M | $17.2M | $10.5M | -$58.7M | $3.8M | $13.3M | -$23.5M | $11.6M | $25.7M | $20M | $11.8M | $9M | $23.5M | $23M | $10.7M | $2.8M | $19.4M | $18.8M | $9.2M | -$100K | $13.2M | $15M | $7.7M | -$11.4M | $14.9M | $17M | $12.2M | $12.7M | $18.9M | $22.8M | $11.9M | $11.3M | $16.7M | $18.6M | $12.3M | $10.7M | $15.7M | $16.4M | $8.4M | $9.5M | $14.8M | $14.6M | $7.4M |
Shares Outstanding (Basic) | 265.78M | 265.78M | 266.79M | 271.09M | 276.1M | 283.29M | 295.36M | 302.41M | 309.27M | 314.95M | 315.31M | 314.98M | 314.56M | 314.24M | 313.87M | 314.05M | 317.01M | 320.9M | 322.7M | 325.88M | 327.63M | 327.81M | 327.14M | 326.55M | 325.99M | 325.35M | 326.28M | 331.15M | 332.83M | 334.24M | 337.92M | 342.98M | 348.22M | 350.22M | 349.64M | 350.33M | 351.07M | 350.05M | 349.42M | 349.13M | 284.08M | 283.59M | 273.95M | 274.67M | 275.6M | 274.17M | 273.31M | 276.02M | 278.02M | 280.81M | 286.14M | 289.43M | 294.18M | 297.95M | 303.86M | 307.21M | 311.05M | 315.06M | 321.36M | 327.8M | 334.39M | 338.38M | - | 358.53M | 368.4M | 372.21M | - | 375.9M | 375.05M | 374.18M | - | 381.47M | 387.64M | 388.8M | - | 405.69M | 406.17M | 408.44M | - | 413.17M | 414.62M | 412.98M | - | 426.78M | 438.1M | 446.51M | - | 442.48M | 885.89M | 890.78M | - | 445.31M | 448.51M | 898.61M | - | 449.44M | 448.54M | 448.98M | - | 438.79M | 1.76B | 1.749B | - | 1.85B | 1.884B | 1.901B | - | 1.932B | 476.26M | 1.935B | - | 492.83M | 487.94M | 484.75M | - | 483.1M | 483.49M | 491.01M | - | 1.924B | 1.924B | 1.924B | - | 1.926B | 1.918B | 1.918B | - | 1.903B | 1.896B | 1.888B | - | 470.18M | 469.36M | 466.62M | - | 419.81M | 417.46M | 415.15M | - | 409.9M | 357.17M | 355.26M | - | 351.66M | 350.11M | 349.55M | - | 355.86M | 372.34M | 374.82M | - | 372.34M | 373.82M | 374.91M | - | 378.21M | 368.83M | 367.76M | - | 368.13M | 367.86M | 365.57M | - | 364.29M | 364.45M | 362.94M | - | 362.46M | 362.82M | 362.82M |
Shares Outstanding (Diluted) | 267.14M | 267.41M | 268.31M | 272.89M | 277.77M | 285.07M | 295.36M | 305.22M | 311.96M | 317.39M | 317.31M | 317.3M | 316.87M | 316.67M | 316.13M | 317.06M | 317.01M | 325.92M | 328.22M | 331.6M | 333.38M | 333.67M | 333.9M | 332.65M | 331.72M | 332.33M | 334.86M | 340.63M | 341.64M | 342.68M | 346.27M | 349.71M | 354.9M | 357.55M | 356.38M | 358.56M | 358.98M | 357.93M | 355.54M | 355.4M | 290.45M | 283.59M | 281.05M | 281.72M | 283.08M | 282.15M | 281.49M | 284.18M | 285.72M | 288.12M | 293.27M | 295.79M | 300.61M | 304.63M | 310.98M | 314.22M | 317.96M | 321.89M | 327.82M | 334.73M | 341.37M | 345.84M | - | 364.32M | 373.84M | 377.75M | - | 381.4M | 379.92M | 378.69M | - | 386.42M | 393.84M | 394.36M | - | 411.99M | 412.66M | 415.26M | - | 419.6M | 420.82M | 420.21M | - | 434.32M | 445.93M | 456.14M | - | 454.15M | 909.6M | 912.48M | - | 454.63M | 458.45M | 918.8M | - | 459.77M | 458.85M | 458.33M | - | 438.79M | 1.89B | 1.879B | - | 1.977B | 2.011B | 2.03B | - | 2.077B | 476.26M | 2.081B | - | 492.83M | 487.94M | 484.75M | - | 483.1M | 483.49M | 491.01M | - | 2.064B | 2.064B | 2.064B | - | 1.926B | 2.07B | 2.072B | - | 2.049B | 2.039B | 2.031B | - | 470.18M | 469.36M | 466.62M | - | 419.81M | 417.46M | 415.15M | - | 409.9M | 357.17M | 355.26M | - | 351.66M | 350.11M | 349.55M | - | 355.86M | 372.34M | 374.82M | - | 372.34M | 373.82M | 374.91M | - | 378.21M | 368.83M | 367.76M | - | 368.13M | 367.86M | 365.57M | - | 364.29M | 364.45M | 362.94M | - | 362.46M | 362.82M | 362.82M |
EPS (Basic) | $0.83 | $0.77 | $0.75 | $1.18 | $0.77 | $0.63 | -$0.11 | $0.65 | $0.51 | $11.70 | $0.49 | $0.64 | $0.55 | $0.56 | $0.18 | $1.25 | -$0.55 | $1.39 | $0.92 | $0.55 | $0.62 | $0.61 | $0.69 | $0.74 | $0.29 | $0.07 | $0.49 | $0.28 | $0.59 | $0.35 | $0.45 | $0.17 | $0.34 | $0.36 | $0.53 | $0.14 | $0.28 | $0.20 | $0.04 | $0 | $1.30 | -$0.45 | $0.20 | $0.16 | $0.58 | $0.075 | $0.28 | $0.54 | $0.55 | $0.34 | $0.44 | $0.40 | $0.33 | $0.24 | $0.20 | $0.38 | $0.45 | $0.28 | $0.24 | $0.41 | $0.43 | $0.27 | - | $0.64 | $0.19 | $0.21 | - | $0.28 | $0.36 | $0.19 | - | $0.27 | $0.26 | $0.22 | - | $0.15 | $0.26 | $0.20 | - | $0.26 | $0.31 | $0.11 | - | $0.19 | $0.18 | $0.13 | - | $0.23 | $0.10 | $0.053 | - | $0.16 | $0.17 | $0.035 | - | $0.11 | $0.11 | $0.061 | - | $0.041 | -$0.093 | $0.01 | - | $0.024 | -$0.0086 | $0.01 | - | $0.019 | $0.016 | $0.0078 | - | $0.0063 | $0.0095 | $0.00078 | - | $0.011 | $0.01 | $0.0033 | - | $0.01 | $0.0058 | $0.0025 | - | -$0.03 | $0.011 | $0.0098 | - | $0.012 | $0.0086 | $0.0052 | - | $0.0016 | $0.0067 | -$0.014 | - | $0.015 | $0.011 | $0.0063 | - | $0.015 | $0.014 | $0.0058 | - | $0.013 | $0.013 | $0.0056 | - | $0.0081 | $0.01 | $0.0052 | - | $0.01 | $0.011 | $0.0081 | - | $0.013 | $0.015 | $0.0078 | - | $0.011 | $0.013 | $0.0083 | - | $0.0054 | $0.0057 | $0.0029 | - | $0.0052 | $0.0051 | $0.0026 |
EPS (Diluted) | $0.83 | $0.77 | $0.75 | $1.18 | $0.76 | $0.63 | -$0.11 | $0.65 | $0.51 | $11.61 | $0.49 | $0.64 | $0.55 | $0.56 | $0.17 | $1.24 | -$0.55 | $1.37 | $0.90 | $0.54 | $0.61 | $0.60 | $0.68 | $0.72 | $0.28 | $0.07 | $0.48 | $0.27 | $0.58 | $0.34 | $0.44 | $0.17 | $0.34 | $0.35 | $0.52 | $0.13 | $0.28 | $0.19 | $0.04 | $0 | $1.27 | -$0.45 | $0.20 | $0.16 | $0.57 | $0.075 | $0.27 | $0.52 | $0.54 | $0.33 | $0.43 | $0.39 | $0.32 | $0.24 | $0.20 | $0.37 | $0.44 | $0.28 | $0.24 | $0.40 | $0.42 | $0.27 | - | $0.63 | $0.19 | $0.21 | - | $0.27 | $0.35 | $0.18 | - | $0.26 | $0.26 | $0.21 | - | $0.15 | $0.26 | $0.20 | - | $0.26 | $0.31 | $0.11 | - | $0.18 | $0.18 | $0.13 | - | $0.23 | $0.10 | $0.051 | - | $0.15 | $0.16 | $0.034 | - | $0.11 | $0.11 | $0.06 | - | $0.038 | -$0.093 | $0.0095 | - | $0.022 | -$0.0086 | $0.0097 | - | $0.018 | $0.015 | $0.0073 | - | $0.0059 | $0.0091 | $0.00078 | - | $0.011 | $0.0098 | $0.0031 | - | $0.0094 | $0.0055 | $0.0023 | - | -$0.03 | $0.01 | $0.0092 | - | $0.011 | $0.0081 | $0.0048 | - | $0.0016 | $0.0064 | -$0.014 | - | $0.015 | $0.011 | $0.0061 | - | $0.014 | $0.013 | $0.0056 | - | $0.012 | $0.012 | $0.0056 | - | $0.0077 | $0.01 | $0.0052 | - | $0.01 | $0.011 | $0.0081 | - | $0.013 | $0.015 | $0.0078 | - | $0.011 | $0.013 | $0.0083 | - | $0.0054 | $0.0057 | $0.0029 | - | $0.0052 | $0.0051 | $0.0026 |
EBIT | $357M | $336M | $318M | $476M | $349M | $299M | $72M | $294M | $268M | $194M | $300M | $297M | $267M | $267M | $172M | $523M | -$109M | $610M | $368M | $237M | $373M | $300M | $296M | $373M | $178M | $115M | $203M | $198M | $307M | $217M | $198M | $268M | $243M | $225M | $337M | $124M | $186M | $152M | $179M | $130M | $233M | -$171M | $98.8M | $55M | $269M | $66M | $137.3M | $228M | $255.9M | $184.3M | $237.3M | $210.3M | $176.8M | $143M | $152.3M | $218.6M | $237.6M | $166.9M | $160.2M | $228.6M | $254.1M | $194M | $176.8M | $233.1M | $214M | $132.6M | $147.5M | $187.5M | $204.6M | $126.2M | $115.2M | $177.8M | $175.6M | $153.4M | $121.9M | $90.9M | $193M | $152.7M | $138.2M | $174.6M | $149.3M | $83.3M | $63.5M | $147.8M | $1.324B | $110.9M | $128.4M | $162.6M | $153.8M | $94.1M | $104.5M | $139.8M | $138.2M | $76.9M | $66.5M | $93.4M | $94.9M | $57.2M | $26.9M | $77.5M | $75.9M | $52M | $58.1M | $87.3M | $1.1M | $59.1M | $58.6M | $86.4M | $81M | $52.8M | -$27.9M | $62.3M | $46.7M | $25.4M | $21.9M | $52.9M | $37.8M | $19M | $8.7M | $33.4M | $28.5M | $13.4M | $18.4M | $41.3M | $47.1M | $38.8M | $50.4M | $49.9M | $40M | $28.6M | -$100.3M | $34M | $35.2M | $25.6M | $28.6M | $42.6M | $43.9M | $30M | $22.6M | $51M | $48.3M | $29.1M | $7.4M | $29.2M | $30.7M | $18.2M | $2.3M | $19M | $23.7M | $257.3M | -$789.6M | $292.7M | $306.1M | $241.2M | -$720.4M | $267.4M | $288.3M | $283.6M | -$701.8M | $281.7M | $296.1M | $240.6M | -$748.1M | $288.5M | $305.5M | $255.7M | -$727.2M | $288M | $291.2M | $239M |
EBITDA | $544M | $506M | $508M | $556M | $516M | $462M | $472M | $529M | $481M | $389M | $569M | $499M | $431M | $453M | $398M | $517M | $528M | $514M | $571M | $554M | $533M | $475M | $492M | $542M | $460M | $439M | $471M | $500M | $478M | $405M | $431M | $471M | $490M | $436M | $497M | $443M | $457M | $355M | $352M | $342M | $329M | $232M | $259.8M | $301M | $279M | $246M | $271.2M | $308.5M | $334.1M | $286.2M | $303.3M | $332M | $300.6M | $238.2M | $327.8M | $330.1M | $306.9M | $255.4M | $269.4M | $303.1M | $328.2M | $267.6M | $248.9M | $300.2M | $284.5M | $195.3M | $223.9M | $257.5M | $270.4M | $197.9M | $219.4M | $260.8M | $263.3M | $228M | $196.2M | $162.7M | $262.9M | $217.7M | $242M | $236.3M | $139.7M | $140M | $127.3M | $222.8M | $1.386B | $164.3M | $172.3M | $212.6M | $206M | $147.9M | $157.1M | $201.4M | $189.7M | $128.2M | $106.7M | $129.6M | $133M | $92.9M | $64.7M | $115.1M | $372.4M | $89.8M | $101.8M | $119.6M | $40M | $101.2M | $99.9M | $126.6M | $121.4M | $94M | $2M | $105.7M | $86.4M | $61.4M | $51.7M | $86.2M | $60.2M | $43.9M | $73.4M | $54.3M | $49.7M | $31.4M | $49.9M | $180.6M | $78.4M | $66.8M | $86.6M | $83M | $71.8M | $58.8M | -$84.5M | $78.1M | $64.2M | $51.7M | $53.6M | $61.9M | $75.2M | $59.3M | $55.9M | $76.9M | $73.7M | $53.3M | $21.2M | $39.2M | $41.3M | $30.7M | $14.3M | $29M | $32.4M | $257.3M | -$789.6M | $292.7M | $306.1M | $241.2M | -$720.4M | $267.4M | $288.3M | $283.6M | -$701.8M | $281.7M | $296.1M | $240.6M | -$748.1M | $288.5M | $305.5M | $255.7M | -$727.2M | $288M | $291.2M | $239M |