Brunswick Corporation(BC:US)
Market Cap$4.256B
Key Metrics
Price$65.63
Revenue (TTM)$5.63B
Holders Revenue (TTM)$183.7M
Gross Profit (TTM)$1.44B
Earnings (TTM)-$86M
EBITDA (TTM)$640.5M
Op. Margin (TTM)5.95%
Dividend Yield2.66%
Holders Yield4.32%
Cash on hand$277.8M
Total Assets$5.506B
Net Assets$1.602B
Total Debt$2.442B
Key Metrics
Price$65.63
Revenue (TTM)$5.63B
Holders Revenue (TTM)$183.7M
Gross Profit (TTM)$1.44B
Earnings (TTM)-$86M
EBITDA (TTM)$640.5M
Op. Margin (TTM)5.95%
Dividend Yield2.66%
Holders Yield4.32%
Cash on hand$277.8M
Total Assets$5.506B
Net Assets$1.602B
Total Debt$2.442B
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 | $1.558B | $1.378B | $1.334B | $1.36B | $1.447B | $1.222B | $1.155B | $1.273B | $1.444B | $1.365B | $1.362B | $1.594B | $1.702B | $1.744B | $1.583B | $1.698B | $1.836B | $1.696B | $1.431B | $1.427B | $1.555B | $1.433B | $1.161B | $1.233B | $987.8M | $965.5M | $917.6M | $976.6M | $1.164B | $1.051B | $1.249B | $1.044B | $1.149B | $1.211B | $856.2M | $1.142B | $1.352B | $1.082B | $1.083B | $1.093B | $1.242B | $1.07B | $986.1M | $991.9M | $1.142B | $985.7M | $938.6M | $932.1M | $1.073B | $894.9M | $901.5M | $824.4M | $1.098B | $995.3M | $791.6M | $874.3M | $1.054B | $959.6M | $789.1M | $876.7M | $1.096B | $985.9M | $728.8M | $815.4M | $1.015B | $844.4M | $657.3M | $665.8M | $718.3M | $734.7M | $837.7M | $1.039B | $1.485B | $1.347B | $1.436B | $1.326B | $1.523B | $1.386B | $1.371B | $1.338B | $1.543B | $1.413B | $1.49B | $1.351B | $1.532B | $1.401B | $1.334B | $1.273B | $1.423B | $1.2B | $1.087B | $1.036B | $1.071B | $934.5M | $928M | $900M | $1.017B | $866.7M | $717.8M | $811M | $928.8M | $913.2M | $876.6M | $939.1M | $1.041B | $955.4M | $1.021B | $861.9M | $1.044B | $1.083B | $971.5M | $956.5M | $1.113B | $904.2M | $931.1M | $876.5M | $1.008B | $841.6M | $799.5M | $763.6M | $858.3M | $765.8M | $702.3M | $725.7M | $839.2M | $774.2M | $654.9M | $662.1M | $748.2M | $634.9M | $535.6M | $539.4M | $589M | $542.8M | $341.4M | $545.4M | $584.5M | $588.1M | $523.5M | $525.1M | $546.7M | $493M | $533.7M | $587.9M | $670.4M | $685.6M | $635.4M | $627.7M | $771.9M | $791.1M | $752M | $767.9M | $889M | $873.1M | $798.4M | $766.5M | $819.4M | $702.1M | $471.3M | $390.7M | $458.7M | $396.8M | $388.5M | $384.4M | $397.1M | $368.4M | $345.6M | $356.1M | $388.5M | $377.9M |
Cost of Revenue | $1.12B | $1.035B | $1.026B | $1.009B | $1.077B | $917.9M | $901.7M | $940.3M | $1.053B | $991.4M | $997.5M | $1.149B | $1.23B | $1.238B | $1.154B | $1.199B | $1.299B | $1.212B | $1.054B | $1.017B | $1.093B | $1.016B | $824.8M | $856.2M | $731.8M | $721.7M | $681M | $699.7M | $835.5M | $771.2M | $932.5M | $765.8M | $867.5M | $901.4M | $603.8M | $827.1M | $982.1M | $787.8M | $803M | $783.3M | $888.9M | $788.2M | $736.4M | $710.2M | $817.6M | $726.9M | $708.6M | $672.9M | $768.8M | $651.6M | $688.1M | $596.8M | $796.7M | $733.4M | $592.7M | $641.3M | $770M | $721.4M | $627.6M | $673.9M | $821.5M | $749.6M | $613M | $632.1M | $772.4M | $665.8M | $582.5M | $590.2M | $644.3M | $643.5M | $719.8M | $862.3M | $1.182B | $1.077B | $1.18B | $1.068B | $1.19B | $1.09B | $1.102B | $1.049B | $1.188B | $1.1B | $1.152B | $1.046B | $1.145B | $1.059B | $1.002B | $956.2M | $1.055B | $902.3M | $817.5M | $781.2M | $807.2M | $725.7M | $704.9M | $694.4M | $777.4M | $675.3M | $566.9M | $632.3M | $700.8M | $687.4M | $606.9M | $638.3M | $727.1M | $681.7M | $746.4M | $587.2M | $690.1M | $750.9M | $676.9M | $658.6M | $755.5M | $608.4M | $643.9M | $586.6M | $671.1M | $563.9M | $561.3M | $528.5M | $571.3M | $516.8M | $492M | $497.4M | $568M | $530M | $452.9M | $456.2M | $493.2M | $429.6M | $365.2M | $379.4M | $400.4M | $373.8M | $217.3M | $391.2M | $408.6M | $421.1M | $379.2M | $373.2M | $379.9M | $361.7M | $384.4M | $421.1M | $474.6M | $488.4M | $464.6M | $474.2M | $547.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $437.8M | $343.6M | $307.8M | $350.8M | $369.7M | $303.9M | $253.2M | $333M | $391M | $373.6M | $364.4M | $444.7M | $472.3M | $505.6M | $428.3M | $498.9M | $536.4M | $483.6M | $376.8M | $410.4M | $461.5M | $417.3M | $336.3M | $376.9M | $256M | $243.8M | $236.6M | $276.9M | $328M | $279.5M | $316.4M | $278.3M | $281.2M | $310M | $252.4M | $314.4M | $369.9M | $294.3M | $280M | $309.7M | $353.3M | $282.1M | $249.7M | $281.7M | $324.4M | $258.8M | $230M | $259.2M | $304.3M | $243.3M | $213.4M | $227.6M | $301.6M | $261.9M | $198.9M | $233M | $283.9M | $238.2M | $161.5M | $202.8M | $274.8M | $236.3M | $115.8M | $183.3M | $242.3M | $178.6M | $74.8M | $75.6M | $74M | $91.2M | $117.9M | $176.5M | $303.4M | $269.5M | $256M | $258.4M | $332.6M | $296.4M | $268.6M | $288.9M | $354.8M | $313.4M | $337.1M | $305.5M | $386.6M | $341.9M | $332.1M | $317M | $367.8M | $297.3M | $269.4M | $255.1M | $263.8M | $208.8M | $223.1M | $205.6M | $239.8M | $191.4M | $150.9M | $178.7M | $228M | $225.8M | $269.7M | $300.8M | $313.7M | $273.7M | $274.6M | $274.7M | $353.6M | $332.1M | $294.6M | $297.9M | $357.5M | $295.8M | $287.2M | $289.9M | $337.1M | $277.7M | $238.2M | $235.1M | $287M | $249M | $210.3M | $228.3M | $271.2M | $244.2M | $202M | $205.9M | $255M | $205.3M | $170.4M | $160M | $188.6M | $169M | $124.1M | $154.2M | $175.9M | $167M | $144.3M | $151.9M | $166.8M | $131.3M | $149.3M | $166.8M | $195.8M | $197.2M | $170.8M | $153.5M | $224M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $301.4M | $288.5M | $255.7M | $259.2M | $258.4M | $246.5M | $220.8M | $222.4M | $224.8M | $249.5M | $241.1M | $232.3M | $264M | $260M | $236.2M | $236.6M | $257.4M | $244.1M | $254.9M | $201.4M | $211.1M | $184.9M | $200M | $182.5M | $146.9M | $140.2M | $159.3M | $149.8M | $159.9M | $162.2M | $227.9M | $170.7M | $153.9M | $201.1M | $257.9M | $193.4M | $193.1M | $182.6M | $244.6M | $184.8M | $188.8M | $182.3M | $264.3M | $165.9M | $170.2M | $170.1M | $215.2M | $164.6M | $162.9M | $161.4M | $190.7M | $162.3M | $160.9M | $166.4M | $158.3M | $162M | $158M | $162.7M | $175.1M | $154M | $167.2M | $164M | $172M | $145.9M | $162.4M | $161.1M | $194.4M | $156.2M | $183.9M | $179.1M | $107.4M | $703.7M | $237.5M | $237M | $241.8M | $304.7M | $245.2M | $243.4M | $238.1M | $214.6M | $216.6M | $215.2M | $235.2M | $203.4M | $218.4M | $242.8M | $248.7M | $217.7M | $228.3M | $218.8M | $92.5M | $192.6M | $176.6M | $195.8M | $79.2M | $158.3M | $161.9M | $161.1M | $48.2M | $154.8M | $146.6M | $146.8M | $46M | $162.9M | $164.6M | $160.7M | $102.7M | $152.9M | $174.8M | $181M | $102.3M | $174.1M | $173.8M | $148.2M | $95.9M | $169M | $164.2M | $147.2M | $147.6M | $141.5M | $143.1M | $144.2M | $144M | $140.7M | $147.4M | $141.8M | $142.1M | $127.7M | $137M | $131.6M | $123M | $111.9M | $116.9M | $118.6M | $101.4M | $104M | $109.8M | $110.3M | $115.4M | $101.5M | $135.9M | $108.2M | $128.7M | $114.5M | $120.6M | $126.4M | $125.2M | $229.2M | $136.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | $50.4M | $46.3M | $45M | $43.4M | $41.8M | $38.5M | $39.1M | $41.7M | $43M | $45.8M | $42.4M | $45.2M | $48.9M | $48.7M | $50.9M | $50.4M | $50.2M | $51.4M | $47.4M | $35.5M | $37.5M | $34.1M | $38.1M | $31.2M | $27.7M | $28.9M | $29.7M | $29.7M | $33.5M | $28.7M | $35.5M | $29.4M | $32.5M | $37.6M | $29.9M | $35.5M | $36.5M | $34.5M | $35M | $34.5M | $35.1M | $34.6M | $33.7M | $30.3M | $31.8M | $30.1M | $33.5M | $29.7M | $28M | $28.4M | $34.8M | $27.3M | $28.9M | $27.3M | $27.8M | $26.5M | $25.5M | $24.1M | $25M | $25.1M | $24.4M | $23.4M | $24.2M | $23.1M | $22.4M | $22.3M | $23.8M | $19.5M | $21.3M | $23.9M | $25.1M | $31.2M | $32M | $33.9M | $34.3M | $31M | $35.7M | $33.5M | $35.6M | $32.1M | $34M | $30.5M | $38.6M | $30.1M | $30.5M | $34.2M | $37.8M | $31.2M | $29.4M | $32.7M | - | $30M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $251M | $242.2M | $210.7M | $215.8M | $216.6M | $208M | $181.7M | $180.7M | $181.8M | $203.7M | $198.7M | $187.1M | $215.1M | $211.3M | $185.3M | $186.2M | $207.2M | $192.7M | $207.5M | $165.9M | $173.6M | $150.8M | $161.9M | $151.3M | $119.2M | $111.3M | $129.6M | $120.1M | $126.4M | $133.5M | $192.4M | $141.3M | $121.4M | $163.5M | $228M | $157.9M | $156.6M | $148.1M | $209.6M | $150.3M | $153.7M | $147.7M | $230.6M | $135.6M | $138.4M | $140M | $181.7M | $134.9M | $134.9M | $133M | $155.9M | $135M | $132M | $139.1M | $130.5M | $135.5M | $132.5M | $138.6M | $150.1M | $128.9M | $142.8M | $140.6M | $147.8M | $122.8M | $140M | $138.8M | $170.6M | $136.7M | $162.6M | $155.2M | $82.3M | $177.4M | $205.5M | $203.1M | $207.5M | $207.3M | $209.5M | $209.9M | $202.5M | $182.5M | $182.6M | $184.7M | $196.6M | $173.3M | $187.9M | $208.6M | $210.9M | $186.5M | $198.9M | $186.1M | $92.5M | $162.6M | $176.6M | $170.8M | $79.2M | $158.3M | $161.9M | $161.1M | $48.2M | $154.8M | $146.6M | $146.8M | $46M | $162.9M | $164.6M | $160.7M | $102.7M | $152.9M | $174.8M | $181M | $102.3M | $174.1M | $173.8M | $148.2M | $95.9M | $169M | $164.2M | $147.2M | $147.6M | $141.5M | $143.1M | $144.2M | $144M | $140.7M | $147.4M | $141.8M | $142.1M | $127.7M | $137M | $131.6M | $123M | $111.9M | $116.9M | $118.6M | $101.4M | $104M | $109.8M | $110.3M | $115.4M | $101.5M | $135.9M | $108.2M | $128.7M | $114.5M | $120.6M | $126.4M | $125.2M | $229.2M | $136.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $495.1M | - | - | $0 | $66.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | $25M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $136.4M | $55.1M | $52.1M | $91.6M | $111.3M | $57.4M | $32.4M | $110.6M | $166.2M | $124.1M | $123.3M | $212.4M | $208.3M | $245.6M | $192.1M | $262.3M | $279M | $239.5M | $121.9M | $209M | $250.4M | $232.4M | $136.3M | $194.4M | $109.1M | $103.6M | $77.3M | $127.1M | $168.1M | $117.3M | $88.5M | $107.6M | $127.3M | $108.9M | -$5.5M | $121M | $176.8M | $111.7M | $35.4M | $124.9M | $164.5M | $99.8M | -$14.6M | $115.8M | $154.2M | $88.7M | $14.8M | $94.6M | $141.4M | $81.9M | $22.7M | $65.3M | $140.7M | $95.5M | $40.6M | $71M | $125.9M | $75.5M | -$13.6M | $48.8M | $107.6M | $72.3M | -$56.2M | $37.4M | $79.9M | $17.5M | -$119.6M | -$80.6M | -$109.9M | -$87.9M | $521.6M | -$527.2M | $65.9M | $32.5M | $14.2M | -$46.3M | $87.4M | $53M | $30.5M | $74.3M | $138.2M | $98.2M | $101.9M | $102.1M | $168.2M | $99.1M | $83.4M | $99.3M | $139.5M | $78.5M | $58.7M | $62.5M | $87.2M | $13M | $41.1M | $47.3M | $77.9M | $30.3M | $6.8M | $23.9M | $81.4M | $79M | $82.4M | $107.7M | $149.1M | $113M | $37.5M | $92.3M | $136.7M | $109.6M | $64.6M | $83.6M | $143.9M | $108.1M | $58M | $79.9M | $138M | $93.4M | $48.9M | $66M | $113.3M | $75M | $35.4M | $53.1M | $97.5M | $73.6M | $27.5M | $49.4M | $88.4M | $44.7M | $13.4M | $22.2M | $42.7M | $21.5M | -$800K | $19M | $35.7M | $25.9M | -$3.8M | $17.4M | -$2.7M | -$11M | -$17.8M | $17.2M | $39.6M | $34.3M | $4.4M | -$115.2M | $48M | $791.1M | -$2.206B | $767.9M | $889M | $873.1M | -$1.948B | $766.5M | $819.4M | $702.1M | -$1.059B | $390.7M | $458.7M | $396.8M | -$986.3M | $384.4M | $397.1M | $368.4M | -$955M | $356.1M | $388.5M | $377.9M |
| -$30M | -$28.2M | -$24M | -$357.9M | -$36M | -$29.3M | -$118.5M | -$40.7M | -$33.7M | -$37.1M | -$37.5M | -$52.3M | -$36.7M | -$34.2M | -$28.2M | -$47.6M | -$24.4M | -$19.1M | -$20.3M | -$21.6M | -$15.8M | -$15.6M | -$17.2M | -$18.7M | -$20.1M | -$14.5M | -$15.8M | -$316.7M | -$24.3M | -$22.3M | -$39.3M | -$20.6M | -$42.8M | -$8.8M | -$13.6M | -$12M | -$10.3M | -$13.3M | -$11.4M | -$6.8M | -$8.3M | -$8.4M | -$17.2M | -$3.9M | -$4M | -$3.8M | -$6.6M | -$5.7M | -$9.5M | -$6.8M | -$16.3M | -$10.7M | -$49.5M | -$18.7M | -$15.9M | -$39.3M | -$22M | -$17.6M | -$29.4M | -$44.1M | -$20.7M | -$31.6M | -$42.8M | -$39.3M | -$51M | -$30.2M | -$112.4M | -$55.3M | -$57.1M | -$61.9M | -$56.7M | -$533.4M | -$74.8M | $3.4M | $5.4M | -$55.9M | $6.2M | $5.9M | $500K | $3.4M | $4.1M | $5.1M | -$6.3M | $3.1M | $5.7M | $45.5M | $10M | $4.4M | $5.4M | $3.2M | $5.9M | $5.9M | $5.3M | -$21.4M | $1.8M | $500K | $4.7M | $1.3M | $600K | -$3.5M | -$1.4M | -$1.7M | -$4.3M | -$57.7M | -$400K | $1.1M | -$216.5M | -$46.6M | $2.1M | -$1.2M | $200K | -$60.4M | $4.7M | $1.8M | $6.6M | -$95.3M | $4.1M | $2.8M | $3.7M | $3.2M | $5.7M | $6.3M | $6.3M | $8.2M | -$32.2M | -$1.3M | $5.6M | $1.6M | $6.2M | $3.5M | $2.9M | $2.9M | $4.8M | $3.3M | $2.9M | $3.8M | $3.3M | $2.1M | $3.1M | $400K | $3.3M | $3.1M | $400K | $88.7M | $4.6M | $2M | -$800K | $1.3M | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $1.2M | $1.2M | $2M | $1.8M | $1.7M | $1.7M | $2.2M | $4M | $4.7M | $2.5M | $2.6M | $3.4M | $2M | $2.2M | $3.6M | $1.9M | $500K | $100K | $200K | $800K | $900K | $200K | $300K | $300K | $300K | $300K | $900K | $1.6M | $400K | $400K | $600K | $1M | $600K | $700K | $800K | $900K | $400K | $500K | $600K | $400K | $400K | $400K | $500K | $700K | $500K | $500K | $500K | $200K | $300K | $200K | $500K | $300K | $300K | $400K | $700K | $500K | $700K | $1M | $1.3M | $900K | $900K | $800K | $1.1M | $900K | $700K | $900K | $1M | $700K | $1M | $500K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $24.8M | $24.6M | $25M | $27M | $30M | $29.7M | $32.4M | $33M | $32.6M | $28.6M | $27.3M | $28.1M | $28.8M | $28.2M | $27.7M | $26.1M | $25.9M | $18.4M | $18.8M | $16.9M | $15.4M | $14.8M | $15.3M | $16.4M | $18.7M | $16.9M | $16.6M | $18.8M | $20.8M | $19.8M | $18M | $13.1M | $8.2M | $6.7M | $6.5M | $6.6M | $6.7M | $6.5M | $6.7M | $7M | $7M | $6.8M | $6.8M | $7M | $7M | $7M | $7.1M | $6.9M | $7.9M | $7.9M | $8.3M | $8.2M | $12.6M | $14.4M | $15.3M | $16.8M | $17.9M | $18.1M | $18M | $19.3M | $21.2M | $23.3M | $23.5M | $22.7M | $23.9M | $24.3M | $25.9M | $23.6M | $18.3M | $18.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$6.4M | -$4.8M | -$1M | -$332.7M | -$7.7M | -$1.3M | -$88.3M | -$11.7M | -$5.8M | -$11M | -$12.8M | -$27.6M | -$9.9M | -$8.2M | -$4.1M | -$23.4M | $1M | -$800K | -$1.7M | -$5.5M | -$1.3M | -$1M | -$2.2M | -$2.6M | -$1.7M | $2.1M | -$100K | -$299.5M | -$3.9M | -$2.9M | -$21.9M | -$8.5M | -$35.2M | -$2.8M | -$7.9M | -$6.3M | -$4M | -$7.3M | -$5.3M | -$200K | -$1.7M | -$2M | -$10.9M | $2.4M | $2.5M | $2.7M | - | $1M | -$1.9M | $900K | -$8.5M | -$2.8M | -$37.2M | -$4.7M | -$1.3M | -$23M | -$4.8M | -$500K | -$12.7M | -$25.7M | -$400K | -$9.1M | -$20.4M | -$17.5M | -$27.8M | -$6.8M | -$87.5M | -$32.4M | -$39.8M | -$44.2M | -$56.7M | -$533.4M | -$74.8M | $3.4M | $5.4M | -$55.9M | $6.2M | $5.9M | $500K | $3.4M | $4.1M | $5.1M | -$6.3M | $3.1M | $5.7M | $45.5M | $10M | $4.4M | $5.4M | $3.2M | $5.9M | $5.9M | $5.3M | -$21.4M | $1.8M | $500K | $4.7M | $1.3M | $600K | -$3.5M | -$1.4M | -$1.7M | -$4.3M | -$57.7M | -$400K | $1.1M | -$216.5M | -$46.6M | $2.1M | -$1.2M | $200K | -$60.4M | $4.7M | $1.8M | $6.6M | -$95.3M | $4.1M | $2.8M | $3.7M | $3.2M | $5.7M | $6.3M | $6.3M | $8.2M | -$32.2M | -$1.3M | $5.6M | $1.6M | $6.2M | $3.5M | $2.9M | $2.9M | $4.8M | $3.3M | $2.9M | $3.8M | $3.3M | $2.1M | $3.1M | $400K | $3.3M | $3.1M | $400K | $88.7M | $4.6M | $2M | -$800K | $1.3M | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $106.4M | $26.9M | $27.2M | -$266.3M | $75.3M | $28.1M | -$86.1M | $69.9M | $132.5M | $87M | $85.8M | $160.1M | $171.6M | $211.4M | $163.9M | $214.7M | $254.6M | $220.4M | $101.6M | $183.4M | $234.6M | $216.8M | $119.1M | $175.7M | $88.8M | $89.1M | $61.5M | -$189.6M | $143.8M | $95M | $49.2M | $81.9M | $84.5M | $100.1M | -$19.1M | $109M | $166.5M | $98.4M | $24M | $118.1M | $156.2M | $91.4M | -$31.8M | $111.9M | $150.2M | $84.9M | -$8M | $88.9M | $131.9M | $75.1M | $6.4M | $54.6M | $91.2M | $76.8M | $24.7M | $31.7M | $103.9M | $57.9M | -$43M | $4.7M | $86.9M | $40.7M | -$99M | -$1.9M | $28.9M | -$12.7M | -$232M | -$135.9M | -$167M | -$149.8M | -$63.5M | -$575.7M | -$18.8M | $25.8M | $10.1M | -$46.7M | $82.2M | $47.1M | $19.6M | $67M | $130.5M | $92.6M | $97M | $95.6M | $164.3M | $131.6M | $80.8M | $91.6M | $134.5M | $71.6M | $54.5M | $58.3M | $82.4M | $5.9M | $32.1M | $36.9M | $7.2M | $20.6M | -$5.3M | $7.9M | $65.9M | $63.7M | $63.4M | $32.3M | $129.9M | $97.7M | -$193.9M | $30.2M | $123.7M | $92.9M | $48.1M | $8.1M | $132.6M | $95M | $48.9M | -$29.6M | $131.8M | $85.1M | $43.5M | $60.9M | $111.1M | $73.2M | $33.1M | $53.3M | $57.4M | $64.3M | $24.9M | $44M | $87.7M | $41.8M | $9.9M | $18.8M | $40.2M | $17.6M | -$5M | $15.5M | $31.7M | $19.8M | -$8.3M | $10.4M | -$7.9M | -$16.4M | -$27.1M | $94.2M | $31.7M | $23.9M | -$10.4M | -$128.8M | $33.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | -$1.8M | $5.9M | $8.6M | -$32M | $15.7M | $7.9M | -$14.9M | $22.6M | $27.7M | $18.6M | $14.8M | $46.2M | $36.3M | $99M | $23.6M | $46.5M | $55.8M | $46.4M | -$400K | $38.8M | $55.2M | $47.4M | $23.1M | $38.9M | $17.6M | $18.4M | -$13.5M | $43.3M | $31.7M | $18.8M | $8M | $6.7M | $16.4M | $27.2M | $56.9M | $30M | $47.1M | $24.2M | $6.2M | $32.8M | $48.1M | $28.2M | -$22.8M | $39.7M | $42.6M | $28.3M | -$5.7M | $27.9M | $44.8M | $26M | -$577.2M | -$2.6M | $11.9M | $21.9M | $2.6M | $9.2M | $9.9M | $10.9M | -$13.4M | $0 | $17.6M | $13.2M | $5.1M | $5.3M | $15.2M | $300K | -$108M | -$21.6M | -$3.3M | $34.4M | $140.5M | $15.7M | -$12.8M | $12.5M | -$2M | -$23M | $25.3M | $12.8M | -$24.6M | $16.6M | $36M | $18.5M | $8.7M | $13.2M | $53.3M | $37M | $22M | $18.7M | $44.4M | $23.6M | $14.6M | $20.4M | $28.8M | $2.1M | $11.6M | $13.3M | $25.8M | $7.4M | -$2.7M | $1.6M | $24.4M | $24.2M | $21.1M | $14.6M | $48.4M | $37M | -$74M | $9.4M | $45.9M | $35.3M | $15.9M | $4M | $49.2M | $36.1M | $16.2M | -$12.5M | $48.9M | $32.4M | $14.4M | $20.4M | $41.3M | $27.8M | $10.9M | $18.6M | $20.3M | $24.1M | $6.9M | $14.6M | $32.5M | $15.4M | $2.9M | $3.6M | $17.7M | $7.8M | -$1.8M | $4.3M | $12.2M | $7.6M | $5.4M | $2.9M | $1.1M | -$7.9M | -$10M | $40.4M | $12.2M | $9.2M | -$4.5M | -$25.7M | $13.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $109.8M | $21M | $18.7M | -$235.5M | $59.3M | $20.2M | -$82.5M | $44.6M | $100M | $68M | $60.9M | $112.5M | $134.7M | $112.3M | $141.7M | $163.8M | $197.3M | $174.2M | $101.5M | $143.1M | $179.4M | $169.3M | $95.1M | $137.9M | $70.7M | $69M | $67.1M | -$239.3M | $77.5M | -$36.3M | $43.4M | $70M | $79M | $72.9M | -$116.9M | $79M | $119.4M | $64.9M | $17.7M | $85.4M | $108.1M | $64.8M | -$9.3M | $75.9M | $117.8M | $57M | -$4.3M | $104.4M | $88.6M | $57M | $581.2M | $57.8M | $80.4M | $49.8M | -$75.3M | $2M | $83.6M | $39.7M | -$29.6M | $4.7M | $69.3M | $27.5M | -$104.1M | -$7.2M | $13.7M | -$13M | -$124M | -$114.3M | -$163.7M | -$184.2M | -$204M | -$591.4M | -$6M | $13.3M | $6.8M | $1.9M | $57.3M | $45.6M | -$53.2M | $36.5M | $83.2M | $67.4M | $88.3M | $88.4M | $114.1M | $94.6M | $58.8M | $72.9M | $90.1M | $48M | $39.9M | $37.9M | $53.6M | $3.8M | $20.5M | $23.6M | $46.2M | $13.2M | -$2.6M | $6.3M | $41.5M | $36.6M | $42.3M | -$92.3M | -$104.5M | $58.7M | -$119.9M | $17.8M | $82.4M | $57.6M | $39.9M | $4.1M | $83.4M | $58.9M | $32M | -$17.1M | $82.9M | $52.7M | $29.1M | $40.5M | $70.8M | $45.4M | $22.2M | $34.7M | $30.1M | $40.2M | $18M | $29.4M | $55.2M | $26.4M | -$19.8M | $10.6M | $23.3M | $9M | -$69.2M | $11.2M | $19.5M | $12.2M | -$13.7M | $7.5M | -$9M | -$8.5M | -$17.1M | $53.8M | $19.5M | $14.7M | -$5.9M | -$103.1M | $20.5M | $17.2M | $17M | $43.2M | $78.9M | $54M | $33.8M | $42.8M | $57.5M | $34.7M | $25.5M | $27.4M | $33.6M | $23.8M | $22.9M | $24M | $30.2M | $23.2M | $19.7M | $23.3M | $28.2M | $23M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $109.8M | $21M | $18.7M | -$235.5M | $59.3M | $20.2M | -$82.5M | $44.6M | $100M | $68M | $60.9M | $112.5M | $134.7M | $112.3M | $141.7M | $163.8M | $197.3M | $174.2M | $101.5M | $143.1M | $179.4M | $169.3M | $95.1M | $137.9M | $70.7M | $69M | $67.1M | -$239.3M | $77.5M | -$36.3M | $43.4M | $70M | $79M | $72.9M | -$116.9M | $79M | $119.4M | $64.9M | $17.7M | $85.4M | $108.1M | $64.8M | -$9.3M | $75.9M | $117.8M | $57M | -$4.3M | $104.4M | $88.6M | $57M | $581.2M | $57.8M | $80.4M | $49.8M | -$75.3M | $2M | $83.6M | $39.7M | -$29.6M | $4.7M | $69.3M | $27.5M | -$104.1M | -$7.2M | $13.7M | -$13M | -$124M | -$114.3M | -$163.7M | -$184.2M | -$204M | -$591.4M | -$6M | $13.3M | $6.8M | $1.9M | $57.3M | $45.6M | -$53.2M | $36.5M | $83.2M | $67.4M | $88.3M | $88.4M | $114.1M | $94.6M | $58.8M | $72.9M | $90.1M | $48M | $39.9M | $37.9M | $53.6M | $3.8M | $20.5M | $23.6M | $46.2M | $13.2M | -$2.6M | $6.3M | $41.5M | $36.6M | $42.3M | -$92.3M | -$104.5M | $58.7M | -$119.9M | $17.8M | $82.4M | $57.6M | $39.9M | $4.1M | $83.4M | $58.9M | $32M | -$17.1M | $82.9M | $52.7M | $29.1M | $40.5M | $70.8M | $45.4M | $22.2M | $34.7M | $30.1M | $40.2M | $18M | $29.4M | $55.2M | $26.4M | -$19.8M | $10.6M | $23.3M | $9M | -$69.2M | $11.2M | $19.5M | $12.2M | -$13.7M | $7.5M | -$9M | -$8.5M | -$17.1M | $53.8M | $19.5M | $14.7M | -$5.9M | -$103.1M | $20.5M | $17.2M | $17M | $43.2M | $78.9M | $54M | $33.8M | $42.8M | $57.5M | $34.7M | $25.5M | $27.4M | $33.6M | $23.8M | $22.9M | $24M | $30.2M | $23.2M | $19.7M | $23.3M | $28.2M | $23M |
Shares Outstanding (Basic) | 65.4M | 65.4M | 65.6M | 65.7M | 66M | 66.2M | 66.5M | 66.6M | 67.6M | 68.3M | 68.9M | 69.8M | 70.8M | 71.5M | 72.5M | 74.2M | 75.7M | 76.9M | 77.4M | 77.7M | 78M | 78.2M | 78.5M | 79.4M | 79.6M | 80M | 85.2M | 85M | 86.9M | 87.5M | 87.4M | 87.3M | 87.6M | 88.1M | 88.4M | 89.1M | 89.8M | 90.1M | 90.4M | 91.1M | 91.5M | 91.8M | 92.1M | 92.7M | 93.3M | 93.8M | 93.8M | 93.7M | 93.5M | 93.3M | 91.9M | 91.3M | 91M | 90.6M | 90M | 89.8M | 89.7M | 89.5M | - | 89.4M | 89.3M | 89.1M | - | 88.8M | 88.7M | 88.6M | - | 88.4M | 88.4M | 88.4M | - | 88.3M | 88.3M | 88.2M | - | 89M | 90.5M | 91.4M | - | 93.2M | 94.7M | 95.6M | - | 98.1M | 98M | 97.7M | - | 96.2M | 95.4M | 93.7M | - | 91.2M | 90.8M | 90.6M | - | 90.5M | 90.2M | 88.7M | - | 87.9M | 87.8M | 87.7M | - | 87.6M | 88.1M | 91.4M | - | 89M | 91.56M | 91.43M | - | 102.5M | 99.29M | 99.83M | - | 100.59M | 98.69M | 99.43M | - | 98.78M | 98.33M | 98.7M | - | 96.39M | 97.1M | 95.71M | - | 94.84M | 95.17M | 94.29M | - | 96.36M | 93.2M | 100M | - | 93.33M | 92.86M | 87.14M | - | 93.75M | 90M | 85M | - | 88.2M | 88.64M | 86.47M | - | 88.12M | 89.13M | 86.96M | - | 86.68M | 89.2M | 89.18M | - | 89.18M | 88.53M | 84.07M | - | 84.07M | 83.98M | 83.98M | - | 86.11M | 86.11M | 85.73M | - | 85.48M | 84.99M | 84.99M |
Shares Outstanding (Diluted) | 65.5M | 65.7M | 65.7M | 65.7M | 66M | 66.3M | 66.6M | 66.6M | 67.6M | 68.5M | 69.1M | 70M | 70.9M | 71.8M | 72.8M | 74.5M | 76.1M | 77.4M | 78M | 78.3M | 78.6M | 78.8M | 79M | 79.8M | 79.8M | 80.3M | 85.6M | 85M | 87.3M | 87.5M | 88M | 87.9M | 88.2M | 88.8M | 88.4M | 89.8M | 90.6M | 91.1M | 91.2M | 91.9M | 92.3M | 92.8M | 92.1M | 94M | 94.6M | 95.2M | 93.8M | 95.2M | 95.1M | 95M | 94.4M | 94M | 93.6M | 93.5M | 90M | 92.5M | 92.4M | 92.3M | - | 91.8M | 92.6M | 92.5M | - | 88.8M | 91.8M | 88.6M | - | 88.4M | 88.4M | 88.4M | - | 88.3M | 88.3M | 88.3M | - | 89M | 91M | 92M | - | 93.7M | 95.5M | 96.6M | - | 99.3M | 99.2M | 99M | - | 97.7M | 97.2M | 95.6M | - | 92.3M | 91.3M | 90.6M | - | 91M | 91.4M | 89.7M | - | 88.3M | 88.3M | 87.8M | - | 87.6M | 88.1M | 91.5M | - | 93.68M | 92.58M | 92.9M | - | 102.5M | 100.48M | 99.83M | - | 100.59M | 99.88M | 99.43M | - | 98.78M | 98.33M | 98.7M | - | 96.39M | 97.1M | 95.71M | - | 94.84M | 95.17M | 94.29M | - | 96.36M | 93.2M | 100M | - | 93.33M | 92.86M | 87.14M | - | 93.75M | 90M | 85M | - | 88.2M | 88.64M | 86.47M | - | 88.12M | 89.13M | 86.96M | - | 86.68M | 89.2M | 89.18M | - | 89.18M | 88.53M | 84.07M | - | 84.07M | 83.98M | 83.98M | - | 86.11M | 86.11M | 85.73M | - | 85.48M | 84.99M | 84.99M |
EPS (Basic) | $1.68 | $0.32 | $0.29 | -$3.59 | $0.89 | $0.31 | -$1.24 | $0.67 | $1.48 | $0.99 | $0.88 | $1.61 | $1.90 | $1.57 | $1.95 | $2.21 | $2.61 | $2.26 | $1.31 | $1.84 | $4.47 | $2.17 | $1.21 | $1.74 | $0.89 | $0.86 | -$1.54 | -$2.82 | $0.89 | -$0.42 | $0.50 | $0.80 | $0.90 | $0.83 | -$1.32 | $0.89 | $1.33 | $0.72 | $0.20 | $0.94 | $1.18 | $0.71 | -$0.10 | $0.82 | $1.26 | $0.61 | -$0.05 | $1.11 | $0.95 | $0.61 | $6.33 | $0.63 | $0.88 | $0.55 | -$0.84 | $0.02 | $0.93 | $0.44 | - | $0.05 | $0.78 | $0.31 | - | -$0.08 | $0.15 | -$0.15 | - | -$1.29 | -$1.85 | -$2.08 | - | -$6.70 | -$0.07 | $0.15 | - | $0.02 | $0.63 | $0.50 | - | $0.39 | $0.88 | $0.71 | - | $0.90 | $1.16 | $0.97 | - | $0.76 | $0.94 | $0.51 | - | $0.42 | $0.59 | $0.04 | - | $0.26 | $0.51 | -$0.13 | - | $0.07 | $0.47 | $0.42 | - | -$1.05 | -$1.18 | $0.64 | - | $0.20 | $0.90 | $0.63 | - | $0.04 | $0.84 | $0.59 | - | -$0.17 | $0.84 | $0.53 | - | $0.41 | $0.72 | $0.46 | - | $0.36 | $0.31 | $0.42 | - | $0.31 | $0.58 | $0.28 | - | $0.11 | $0.25 | $0.09 | - | $0.12 | $0.21 | $0.14 | - | $0.08 | -$0.10 | -$0.10 | - | $0.61 | $0.22 | $0.17 | - | -$1.17 | $0.23 | $0.20 | - | $0.50 | $0.90 | $0.60 | - | $0.48 | $0.65 | $0.39 | - | $0.33 | $0.40 | $0.29 | - | $0.28 | $0.35 | $0.27 | - | $0.28 | $0.33 | $0.28 |
EPS (Diluted) | $1.68 | $0.32 | $0.28 | -$3.59 | $0.89 | $0.30 | -$1.24 | $0.67 | $1.48 | $0.99 | $0.88 | $1.61 | $1.90 | $1.56 | $1.95 | $2.20 | $2.59 | $2.25 | $1.30 | $1.83 | $4.44 | $2.15 | $1.20 | $1.73 | $0.89 | $0.86 | -$1.54 | -$2.82 | $0.89 | -$0.42 | $0.49 | $0.80 | $0.90 | $0.82 | -$1.32 | $0.88 | $1.32 | $0.71 | $0.19 | $0.93 | $1.17 | $0.68 | -$0.10 | $0.81 | $1.25 | $0.60 | -$0.05 | $1.10 | $0.93 | $0.60 | $6.16 | $0.61 | $0.86 | $0.53 | -$0.84 | $0.02 | $0.90 | $0.43 | - | $0.05 | $0.75 | $0.30 | - | -$0.08 | $0.15 | -$0.15 | - | -$1.29 | -$1.85 | -$2.08 | - | -$6.70 | -$0.07 | $0.15 | - | $0.02 | $0.63 | $0.50 | - | $0.39 | $0.87 | $0.70 | - | $0.89 | $1.15 | $0.96 | - | $0.75 | $0.93 | $0.50 | - | $0.41 | $0.59 | $0.04 | - | $0.26 | $0.51 | -$0.13 | - | $0.07 | $0.47 | $0.42 | - | -$1.05 | -$1.18 | $0.64 | - | $0.19 | $0.89 | $0.62 | - | $0.04 | $0.83 | $0.59 | - | -$0.17 | $0.83 | $0.53 | - | $0.41 | $0.72 | $0.46 | - | $0.36 | $0.31 | $0.42 | - | $0.31 | $0.58 | $0.28 | - | $0.11 | $0.25 | $0.09 | - | $0.12 | $0.21 | $0.14 | - | $0.08 | -$0.10 | -$0.10 | - | $0.61 | $0.22 | $0.17 | - | -$1.17 | $0.23 | $0.20 | - | $0.50 | $0.90 | $0.60 | - | $0.48 | $0.65 | $0.39 | - | $0.33 | $0.40 | $0.29 | - | $0.28 | $0.35 | $0.27 | - | $0.28 | $0.33 | $0.27 |
EBIT | $131.2M | $51.5M | $52.2M | -$239.3M | $105.3M | $57.8M | -$53.7M | $102.9M | $165.1M | $115.6M | $113.1M | $188.2M | $200.4M | $239.6M | $191.6M | $240.8M | $280.5M | $238.8M | $120.4M | $200.3M | $250M | $231.6M | $134.4M | $192.1M | $107.5M | $106M | $78.1M | -$170.8M | $164.6M | $114.8M | $67.2M | $95M | $92.7M | $106.8M | -$12.6M | $115.6M | $173.2M | $104.9M | $30.7M | $125.1M | $163.2M | $98.2M | -$25M | $118.9M | $157.2M | $91.9M | -$900K | $95.8M | $139.8M | $83M | $14.7M | $62.8M | $103.8M | $91.2M | $40M | $48.5M | $121.8M | $76M | -$25M | $24M | $108.1M | $64M | -$75.5M | $20.8M | $52.8M | $11.6M | -$206.1M | -$112.3M | -$148.7M | -$131.6M | -$133.2M | -$527.2M | $65.9M | $32.5M | $14.2M | -$46.3M | $87.4M | $53M | $30.5M | $74.3M | $138.2M | $98.2M | $101.9M | $102.1M | $168.2M | $99.1M | $83.4M | $99.3M | $139.5M | $78.5M | $58.7M | $62.5M | $87.2M | $13M | $41.1M | $47.3M | $77.9M | $30.3M | $6.8M | $23.9M | $81.4M | $79M | $82.4M | $107.7M | $149.1M | $113M | $37.5M | $92.3M | $136.7M | $109.6M | $64.6M | $83.6M | $143.9M | $108.1M | $58M | $79.9M | $138M | $93.4M | $48.9M | $66M | $113.3M | $75M | $35.4M | $53.1M | $97.5M | $73.6M | $27.5M | $49.4M | $88.4M | $44.7M | $13.4M | $22.2M | $42.7M | $21.5M | -$800K | $19M | $35.7M | $25.9M | -$3.8M | $17.4M | -$2.7M | -$11M | -$17.8M | $17.2M | $39.6M | $34.3M | $4.4M | -$115.2M | $48M | $791.1M | -$2.206B | $767.9M | $889M | $873.1M | -$1.948B | $766.5M | $819.4M | $702.1M | -$1.059B | $390.7M | $458.7M | $396.8M | -$986.3M | $384.4M | $397.1M | $368.4M | -$955M | $356.1M | $388.5M | $377.9M |
EBITDA | $211.8M | $131.2M | $129.3M | $168.2M | $186.4M | $132.7M | $123.9M | $187.3M | $243.4M | $198.5M | $199.6M | $273.8M | $281.7M | $313.8M | $255.4M | $327.2M | $333M | $292.5M | $170.7M | $247.8M | $293.2M | $273.7M | $177.1M | $232.4M | $146.4M | $141.6M | $116.8M | $165.8M | $203.3M | $151.1M | $136.6M | $140M | $149M | $138.4M | $11.3M | $150.4M | $210.5M | $136.8M | $64.4M | $153.9M | $191M | $127.4M | $10M | $141.4M | $179.1M | $113.8M | $42.4M | $117.6M | $162.4M | $101M | $46.3M | $75.3M | $161.6M | $118.5M | $61.6M | $92.8M | $149.5M | $98.9M | $8.6M | $74.9M | $133.3M | $102M | -$27.3M | $67.1M | $114.1M | $53.4M | -$85.7M | -$40.7M | -$74M | -$49M | -$36M | $47.8M | $193.2M | $78.2M | $63.6M | $58M | $132.1M | $94.4M | $74.4M | $115.2M | $181.7M | $139M | $131.4M | $144.8M | $205.6M | $92M | $113.4M | $135.5M | $172.7M | $113.6M | $92.2M | $94.9M | $119.2M | $70M | $76.3M | $83M | $110.9M | $66.5M | $47.1M | $69.4M | $123.2M | $117.8M | $125.8M | $202.6M | $186.8M | $147.1M | $295M | $168.4M | $176.7M | $152.3M | $104.6M | $184.2M | $179M | $145.8M | $95.3M | $216.2M | $168.8M | $127.7M | $86.9M | $91.6M | $138.2M | $98.5M | $60M | $79.4M | $156M | $103.7M | $54.3M | $76.6M | $111.8M | $70.2M | $44.5M | $45.2M | $66.9M | $47.1M | $19.8M | $46.4M | $62.8M | $54.6M | $25.8M | $50M | $27.6M | $20M | $20.2M | -$36.4M | $70.6M | $68.8M | $46.4M | -$77M | $87.7M | $791.1M | -$2.206B | $767.9M | $889M | $873.1M | -$1.948B | $766.5M | $819.4M | $702.1M | -$1.059B | $390.7M | $458.7M | $396.8M | -$986.3M | $384.4M | $397.1M | $368.4M | -$955M | $356.1M | $388.5M | $377.9M |