Brown & Brown Inc.(BRO:US)
Market Cap$22.902B
Key Metrics
Price$69.40
Revenue (TTM)$6.664B
Holders Revenue (TTM)$847M
Gross Profit (TTM)$3.307B
Earnings (TTM)$1.191B
EBITDA (TTM)$2.307B
Op. Margin (TTM)25.24%
Dividend Yield0.96%
Holders Yield3.7%
Cash on hand$1.003B
Total Assets$29.7B
Net Assets$12.613B
Total Debt$8.06B
Key Metrics
Price$69.40
Revenue (TTM)$6.664B
Holders Revenue (TTM)$847M
Gross Profit (TTM)$3.307B
Earnings (TTM)$1.191B
EBITDA (TTM)$2.307B
Op. Margin (TTM)25.24%
Dividend Yield0.96%
Holders Yield3.7%
Cash on hand$1.003B
Total Assets$29.7B
Net Assets$12.613B
Total Debt$8.06B
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 | $1.654B | $1.88B | $1.58B | $1.55B | $1.249B | $1.385B | $1.089B | $1.186B | $1.154B | $1.237B | $972.4M | $1.066B | $1.036B | $1.108B | $893.2M | $926.4M | $839.1M | $904.3M | $737.91M | $770.1M | $726.1M | $814.3M | $640.05M | $671.4M | $598.16M | $696.5M | $576.98M | $617.36M | $572.93M | $617.46M | $507.64M | $529.81M | $472.07M | $500.34M | $473.37M | $474.61M | $464.72M | $444.57M | $433.14M | $461.65M | $445.66M | $422.34M | $404.06M | $431.86M | $417.24M | $403.78M | $390.15M | $420.62M | $394.69M | $362.01M | $339.36M | $358.2M | $324.15M | $333.79M | $291.88M | $302.31M | $289.94M | $296.53M | $244.1M | $260.4M | $246.82M | $262.23M | $229.94M | $247.62M | $243.67M | $252.27M | $214.16M | $243.77M | $246.37M | $263.58M | $232.09M | $247.03M | $241.72M | $256.72M | $217.23M | $237.28M | $246.64M | $258.51M | $214.65M | $211.97M | $220.81M | $230.58M | $193.17M | $190.65M | $195.93M | $202.37M | $163.05M | $160.38M | $157.94M | $165.57M | $134.9M | $133.55M | $137.86M | $144.74M | $119.15M | $110.66M | $114.9M | $111.04M | $109.7M | $89.81M | $89.93M | $89.41M | $59.41M | $60.9M | $55.82M | $56.21M | $45.31M | $45.18M | $44.75M | $45.53M | $39.37M | $39.62M | $38.97M | $36.8M | $30.92M | $32.07M | $32.23M | $33.98M | $29.91M | $29.43M | $28.62M | $30.73M | $27.03M | $26.35M | $25.65M | $27.34M | $24.11M | $24.8M | $22.8M | $27.9M | $25M | $24.4M | $22.4M | $13M | $14.1M | $13.8M | $11.7M | $12.8M | $12.7M | $12.4M | $11M | $12.5M | $12.2M | $11.6M | $11.5M | $11.4M | $11.2M | $11.2M | $9.3M | $9.9M | $7.5M | $8.8M | $8.3M | $10.1M | $6.9M | $7.9M | $7.7M | $8.4M | $8.3M | $8.6M | $8M | $8.2M | $7.5M | $8.5M | $6.6M | $6.1M | $5.3M | $6.2M | $5.3M | $6M |
Cost of Revenue | $838M | $907M | $819M | $793M | $640M | $683M | $583M | $607M | $585M | $631M | $553.7M | $532M | $530M | $571M | $475.6M | $470.3M | $412.1M | $459M | $416.8M | $395M | $395.6M | $429.5M | $377.47M | $362.77M | $346.52M | $349.62M | $334.6M | $331.12M | $309.61M | $332.84M | $278.01M | $268.05M | $251.96M | $270.9M | $258.21M | $246.06M | $244.52M | $245.87M | $232.4M | $237.65M | $231.1M | $224.06M | $213.37M | $216.16M | $217.6M | $211.66M | $208.12M | $203.13M | $196.4M | $184.11M | $179.46M | $180.53M | $163.51M | $159.5M | $608.51M | $149.69M | $150.75M | $149.6M | - | $0 | $0 | $0 | - | $0 | $0 | $0 | - | $0 | $0 | $0 | - | $0 | $0 | $0 | - | $0 | $0 | $0 | - | $0 | $0 | $0 | $374.94M | $0 | $0 | $0 | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $6.79M | $5.59M | $6.54M | $6.6M | $5.97M | $5.29M | $6.08M | $6.06M | - | - | - | $4.5M | $4.3M | $4.7M | $5.4M | $5.7M | $3.6M | $2.5M | $2.3M | $2.5M | $3M | $2.7M | $2.3M | $2.7M | $3M | $2.3M | $2.5M | $2.5M | $2.5M | $2.5M | $2.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $816M | $973M | $761M | $757M | $609M | $702M | $506M | $579M | $569M | $606M | $418.7M | $534M | $506M | $537M | $417.6M | $456.1M | $427M | $445.3M | $321.11M | $375.1M | $330.5M | $384.8M | $262.58M | $308.63M | $251.64M | $346.88M | $242.38M | $286.24M | $263.32M | $284.63M | $229.63M | $261.77M | $220.11M | $229.44M | $215.16M | $228.55M | $220.21M | $198.7M | $200.74M | $224M | $214.56M | $198.28M | $190.7M | $215.71M | $199.64M | $192.12M | $182.03M | $217.49M | $198.29M | $177.9M | $159.9M | $177.67M | $160.64M | $174.3M | -$316.63M | $152.62M | $139.19M | $146.94M | - | $260.4M | $246.82M | $262.23M | - | $247.62M | $243.67M | $252.27M | - | $243.77M | $246.37M | $263.58M | - | $247.03M | $241.72M | $256.72M | - | $237.28M | $246.64M | $258.51M | - | $211.97M | $220.81M | $230.58M | -$181.77M | $190.65M | $195.93M | $202.37M | - | $160.38M | $157.94M | $165.57M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $23.12M | $23.83M | $22.08M | $24.12M | $21.05M | $21.07M | $19.57M | $21.28M | - | - | - | $23.4M | $20.7M | $19.7M | $17M | $7.3M | $10.5M | $11.3M | $9.4M | $10.3M | $9.7M | $9.7M | $8.7M | $9.8M | $9.2M | $9.3M | $9M | $8.9M | $8.7M | $8.7M | $7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $271M | $289M | $287M | $276M | $211M | $186M | $211M | $165M | $173M | $161M | $159.7M | $168M | $162M | $161M | $146.2M | $169.6M | $154M | $126.8M | $111.25M | $101.1M | $96.3M | $94.4M | $91.87M | $91.4M | $75.57M | $107.13M | $93.85M | $96.41M | $98.05M | $88.78M | $88.41M | $83.7M | $83.69M | $76.31M | $73.18M | $72.06M | $71.31M | $66.92M | $65.54M | $67.43M | $66.29M | $63.61M | $57.63M | $71.01M | $70.48M | $67.45M | $57.62M | $70.56M | $66.54M | $59.98M | $59.54M | $57.53M | $51.02M | $50.19M | -$400.57M | $47.68M | $45.96M | $47.15M | $166.18M | $168.17M | $165.11M | $165.31M | $159.51M | $154.99M | $156.24M | $159.78M | $153.6M | $156.86M | $159.94M | $165.02M | $159.02M | $160.4M | $156.7M | $154.34M | $146.47M | $144.91M | $145.53M | $144.24M | $136.86M | $131.16M | $134.75M | $134.03M | -$250.65M | $120.33M | $120.87M | $118.42M | $217.25M | $101.87M | $96.92M | $98.52M | $178.86M | $151.62M | $152.05M | $156.71M | $166.07M | $146.97M | $151.18M | $147.34M | $155.09M | $121.86M | $118.3M | $113.82M | $85.73M | $76.82M | $76.92M | $73.72M | $22.99M | $23.29M | $23.85M | $22.99M | $20.18M | $20.6M | $20.71M | $18.04M | $15.56M | $16.18M | $16.49M | $16.84M | $14.56M | $15.26M | $15.12M | $15.47M | $13.53M | $13.49M | $13.7M | $13.9M | $35.25M | $12.7M | $12.6M | $13.1M | $13.9M | $12.3M | $12.5M | $3.6M | $8.1M | $6.9M | $6.5M | $6.6M | $6.2M | $5.9M | $5.7M | $6M | $6.2M | $5.8M | $6M | $5.6M | $5.1M | $5.1M | $4.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$1.84M | $4.89M | $6.1M | $6.36M | $214K | $5.64M | $5.99M | $7.52M | $7.7M | $7.43M | $3.62M | $3.85M | -$445.57M | $3.91M | $3.74M | $3.75M | $132.25M | $129.73M | $128.56M | $129.33M | $123.88M | $123.5M | $123.15M | $124.14M | $117.22M | $121.34M | $124.32M | $129.16M | $123.66M | $123.99M | $122.31M | $123.13M | $111.5M | $111.98M | $113.97M | $112.31M | $100.98M | $101.66M | $104.61M | $103.06M | -$277.52M | $94.69M | $94.89M | $91.28M | $82.22M | $79.82M | $76.94M | $77.13M | $67.16M | $66.88M | $66.09M | $68.24M | $60.22M | $53.53M | $55.6M | $55.4M | $54.27M | $47.01M | $46.71M | $46.89M | $31.18M | $33.21M | $30.62M | $28.75M | $22.99M | $23.29M | $23.85M | $22.99M | $20.18M | $20.6M | $20.71M | $18.04M | $15.56M | $16.18M | $16.49M | $16.84M | $14.56M | $15.26M | $15.12M | $15.47M | $13.53M | $13.49M | $13.7M | $13.9M | $35.25M | $12.7M | $12.6M | $13.1M | $13.9M | $12.3M | $12.5M | $3.6M | $8.1M | $6.9M | $6.5M | $6.6M | $6.2M | $5.9M | $5.7M | $6M | $6.2M | $5.8M | $6M | $5.6M | $5.1M | $5.1M | $4.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | $271M | $289M | $287M | $276M | $211M | $186M | $211M | $165M | $173M | $161M | $159.7M | $168M | $162M | $161M | $146.2M | $169.6M | $154M | $126.8M | $111.25M | $101.1M | $96.3M | $94.4M | $91.87M | $91.4M | $75.57M | $107.13M | $93.85M | $96.41M | $98.05M | $88.78M | $88.41M | $83.7M | $83.69M | $76.31M | $73.18M | $72.06M | $71.31M | $66.92M | $65.54M | $67.43M | $66.29M | $63.61M | $59.46M | $66.12M | $64.38M | $61.09M | $57.41M | $64.92M | $60.55M | $52.46M | $51.84M | $50.1M | $47.4M | $46.34M | $45M | $43.77M | $42.22M | $43.4M | $33.93M | $38.43M | $36.54M | $35.98M | $35.63M | $31.49M | $33.09M | $35.64M | $36.38M | $35.52M | $35.62M | $35.86M | $35.36M | $36.41M | $34.38M | $31.2M | $34.96M | $32.93M | $31.56M | $31.92M | $35.89M | $29.5M | $30.13M | $30.97M | $26.86M | $25.64M | $25.98M | $27.14M | $135.03M | $22.04M | $19.98M | $21.4M | $111.71M | $84.74M | $85.95M | $88.46M | $105.84M | $93.44M | $95.57M | $91.94M | $100.82M | $74.85M | $71.59M | $66.94M | $54.56M | $43.62M | $46.3M | $44.97M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $417M | $551M | $340M | $374M | $337M | $452M | $237M | $358M | $341M | $391M | $207.2M | $315M | $293M | $325M | $222.1M | $231.7M | $230.5M | $279.3M | $170.97M | $235.3M | $195.9M | $253.4M | $134.94M | $183.52M | $143.17M | $207.34M | $115.75M | $157.75M | $133.65M | $163.62M | $111.21M | $151.18M | $110.03M | $127.04M | $115.48M | $129.57M | $121.89M | $104.06M | $108.42M | $129.57M | $121.31M | $107.74M | $105.8M | $122.21M | $108.41M | $104.22M | $96.4M | $119.49M | $105.89M | $95.41M | $77.99M | $97.81M | $89.23M | $103.78M | $63.83M | $85.02M | $73.57M | $80.54M | $60.84M | $75.45M | $65.08M | $80.28M | $53.92M | $76.64M | $71.65M | $76.69M | $44.79M | $71.11M | $70.61M | $82.84M | $57.87M | $70.96M | $70.34M | $88.02M | $56.85M | $78.83M | $87.91M | $101.74M | $65.35M | $68.79M | $74.3M | $84.96M | $57.35M | $59.33M | $64.18M | $74.06M | $50.26M | $50.5M | $53.27M | $60.07M | $42.15M | $42.48M | $45.47M | $50.01M | $32.97M | $34.56M | $36.85M | $34.95M | $29.06M | $109.29M | $110.55M | $108.43M | $14.87M | $74.21M | $68.72M | $68.66M | -$116.59M | $55.76M | $56.24M | $55.71M | -$99.22M | $48.65M | $49.15M | $45.26M | -$87.24M | $54.65M | $39.27M | $41.14M | -$22.67M | $8.58M | $6.96M | $8.65M | -$20.44M | $7.57M | $5.87M | $7.38M | -$72.35M | $30.7M | $28.4M | $8.7M | $5.1M | $5.7M | $2.7M | $2.6M | $1.1M | $3.2M | $1.8M | $2.7M | $2.6M | $2.9M | $2.1M | $2.9M | $2M | $2.6M | $2.1M | $2.6M | $2.8M | $2.9M | $1.6M | $9.9M | -$20.2M | $8.8M | $8.3M | $10.1M | -$19.4M | $7.9M | $7.7M | $8.4M | -$16.7M | $8.6M | $8M | $8.2M | -$15.7M | $8.5M | $6.6M | $6.1M | -$15M | $6.2M | $5.3M | $6M |
| -$34M | -$18M | -$19M | -$63M | -$26M | -$25M | $38M | -$41M | $5M | -$27M | $147.9M | -$73M | -$39M | -$31M | -$27.8M | -$13.7M | -$31.7M | -$14.3M | -$30.16M | -$38.8M | -$9.6M | -$14.2M | -$4.02M | -$24.99M | -$13.76M | -$2.08M | -$13.7M | -$5.91M | -$10.13M | -$15.1M | -$10.59M | -$8.68M | -$9.12M | -$8.59M | -$9.15M | -$5.15M | -$13.89M | $6.9M | -$13.52M | -$12.59M | -$12.23M | -$5.19M | -$10.76M | -$9.38M | -$7.49M | -$10.44M | -$57.95M | -$6.81M | -$4.11M | -$8.57M | -$1.54M | -$2.36M | -$3.01M | -$4.29M | $5.4M | -$3.37M | -$2.42M | $2.25M | -$3.35M | -$2.76M | -$3.61M | -$3.61M | -$3.62M | -$3.61M | -$3.63M | -$3.61M | -$3.71M | -$3.62M | -$3.63M | -$3.63M | -$3.65M | -$3.87M | -$3.74M | -$3.43M | -$3.36M | -$3.4M | -$3.42M | -$3.63M | -$3.28M | -$3.23M | -$3.33M | -$3.52M | -$3.58M | -$3.64M | -$3.71M | -$3.54M | - | -$2.25M | $117K | -$148K | - | $1.09M | $159K | $151K | - | -$66K | -$302K | -$146K | - | -$20K | $888K | $280K | - | $160K | $65K | $505K | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.05M | $1.32M | $976K | -$2.77M | $1.22M | $1.28M | $904K | - | - | - | - | - | - | - | $400K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $104M | $105M | $109M | $100M | $53M | $48M | $54M | $50M | $52M | $50M | $49.7M | $48M | $50M | $49M | $47.4M | $43.4M | $37.7M | $19.7M | $22.42M | $17.5M | $18M | $18.1M | $16.64M | $13.23M | $15.75M | $15.29M | $15.86M | $16.31M | $17.78M | $15.2M | $11.89M | $8.96M | $10.66M | $9.67M | $9.37M | $9.39M | $10.61M | $9.68M | $9.86M | $9.88M | $10.51M | $9.9M | $9.84M | $9.88M | $10.39M | $9.85M | $10.03M | $7.3M | $7.56M | $4.07M | $4.32M | $4.14M | $4.49M | $3.98M | $4M | $4.01M | $4.63M | $4.09M | $3.35M | $3.57M | $3.61M | $3.61M | $3.62M | $3.61M | $3.63M | $3.61M | $3.71M | $3.62M | $3.63M | $3.63M | $3.65M | $3.87M | $3.74M | $3.43M | $3.36M | $3.4M | $3.42M | $3.63M | $3.28M | $3.23M | $3.33M | $3.52M | $3.58M | $3.64M | $3.71M | $3.54M | - | $2.25M | $743K | $711K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $70M | $87M | $90M | $37M | $27M | $23M | $92M | $9M | $57M | $23M | $197.6M | -$25M | $11M | $18M | $19.6M | $29.7M | $6M | $5.4M | -$7.74M | -$21.3M | $8.4M | $3.9M | $12.62M | -$11.76M | $1.99M | $13.21M | $2.15M | $10.41M | $7.65M | $102K | $1.3M | $288K | $1.54M | $1.08M | $218K | $4.25M | -$3.28M | $16.59M | -$3.65M | -$2.71M | -$1.72M | $4.7M | -$915K | $499K | $2.89M | -$589K | -$47.92M | $489K | $3.45M | -$4.5M | $2.78M | $1.78M | $1.48M | -$303K | $9.4M | $632K | $2.21M | $6.34M | - | $810K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $860K | $563K | - | $1.09M | $159K | $151K | - | -$66K | -$302K | -$146K | - | -$20K | $888K | $280K | - | $160K | $65K | $505K | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.05M | $1.32M | $976K | -$2.77M | $1.22M | $1.28M | $904K | - | - | - | - | - | - | - | $400K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $383M | $533M | $321M | $311M | $311M | $427M | $275M | $317M | $346M | $364M | $355.1M | $242M | $254M | $294M | $194.3M | $218M | $198.8M | $265M | $140.82M | $196.5M | $186.3M | $239.2M | $130.92M | $158.53M | $129.4M | $205.25M | $102.05M | $151.84M | $123.52M | $148.52M | $100.61M | $142.5M | $100.91M | $118.44M | $106.33M | $124.42M | $108M | $110.97M | $94.9M | $116.97M | $109.08M | $102.55M | $95.04M | $112.83M | $100.91M | $93.78M | $38.45M | $112.69M | $101.78M | $86.84M | $76.44M | $95.46M | $86.22M | $99.49M | $69.23M | $81.65M | $71.15M | $82.79M | $59.69M | $72.69M | $61.47M | $76.67M | $51.97M | $73.03M | $68.01M | $73.08M | $41.08M | $67.49M | $66.98M | $79.21M | $54.23M | $67.09M | $66.59M | $84.58M | $53.49M | $75.44M | $84.5M | $98.1M | $62.07M | $65.57M | $70.97M | $81.44M | $57.46M | $55.69M | $60.47M | $70.51M | $46.8M | $48.26M | $52.53M | $59.36M | $41.33M | $41.63M | $44.52M | $49M | $31.87M | $33.4M | $35.69M | $33.71M | $27.97M | $21.31M | $20.85M | $21.34M | $14.7M | $14.2M | $12.1M | $14.8M | $11.32M | $11.15M | $9.21M | $12.17M | $9.6M | $9.86M | $7.94M | $10.18M | $8.19M | $8.23M | $6.58M | $8.63M | $7.1M | $7.11M | $5.54M | $7.29M | $6.27M | $6.23M | $4.65M | $6.18M | $4.95M | $4.8M | $3.3M | $7.4M | $3.8M | $4.1M | $1.1M | $2M | $100K | $2.4M | $900K | $1.8M | $1.6M | $2.1M | $1.4M | $2.1M | $1.4M | $1.8M | $1.4M | $2.1M | -$1.2M | $2.6M | $1.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $94M | $106M | $53M | $82M | $77M | $93M | $64M | $78M | $87M | $71M | $86.4M | $66M | $64M | $58M | $49.1M | $56.9M | $53.6M | $44.7M | $39.1M | $50.1M | $47M | $39.5M | $33.6M | $24.55M | $32.62M | $52.85M | $25.53M | $36.33M | $30.93M | $34.62M | $27.16M | $36.45M | $26.99M | $27.61M | -$81.17M | $48.51M | $41.9M | $40.86M | $37.28M | $45.43M | $42.83M | $40.48M | $37.1M | $45.4M | $39.91M | $36.83M | $14.05M | $44.35M | $40.03M | $34.42M | $29.22M | $37.71M | $34.21M | $39.36M | $26.59M | $32.15M | $28.67M | $33.36M | $23.2M | $28.52M | $24.43M | $30.38M | $19.82M | $28.74M | $26.83M | $28.96M | $17.42M | $26.53M | $26.31M | $31.2M | $20.85M | $26.5M | $26.2M | $32.82M | $20.49M | $29.22M | $32.48M | $38.38M | $24.45M | $25.3M | $26.54M | $31.41M | $21.74M | $20.91M | $23.44M | $27.5M | $16.55M | $18.17M | $20.38M | $23.01M | $15.53M | $15.58M | $16.59M | $18.47M | $9.72M | $12.83M | $13.74M | $12.98M | $10.76M | $7.91M | $8.43M | $8.47M | $5.42M | $5.37M | $4.6M | $5.75M | $4.16M | $4.31M | $3.66M | $4.81M | $3.51M | $3.8M | $3.14M | $4.02M | $3.11M | $3.13M | $2.6M | $3.41M | $2.77M | $2.77M | $2.16M | $2.84M | $2.41M | $2.4M | $1.79M | $1.93M | $1.67M | $1.3M | $1.3M | $2.9M | $1.2M | $1.6M | $400K | $800K | $300K | $900K | $400K | $700K | $600K | $700K | $500K | $800K | $500K | $700K | $500K | $800K | -$700K | $1M | $500K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $289M | $427M | $268M | $229M | $234M | $334M | $211M | $239M | $259M | $293M | $268.7M | $176M | $190M | $236M | $145.2M | $161.1M | $145.2M | $220.3M | $101.72M | $146.4M | $139.3M | $199.7M | $97.32M | $133.98M | $96.78M | $152.4M | $76.52M | $115.51M | $92.59M | $113.9M | $73.45M | $106.05M | $73.92M | $90.83M | $187.51M | $75.91M | $66.1M | $70.11M | $57.63M | $71.55M | $66.25M | $62.07M | $57.94M | $67.43M | $61.01M | $56.95M | $24.4M | $68.33M | $61.76M | $52.42M | $47.23M | $57.75M | $52.01M | $60.13M | $42.64M | $49.5M | $42.47M | $49.43M | $36.49M | $44.17M | $37.04M | $46.29M | $32.15M | $44.29M | $41.19M | $44.13M | $23.65M | $40.96M | $40.67M | $48.01M | $33.37M | $40.59M | $40.4M | $51.76M | $33M | $46.22M | $52.01M | $59.73M | $37.62M | $40.27M | $44.43M | $50.03M | $35.72M | $34.78M | $37.03M | $43.02M | $30.26M | $30.09M | $32.15M | $36.35M | $25.8M | $26.05M | $27.94M | $30.54M | $17.6M | $20.57M | $21.95M | $20.73M | $13.75M | $13.09M | $12.04M | $12.47M | $9.29M | $8.83M | $7.5M | $9.04M | $7.16M | $6.83M | $5.56M | $7.36M | $6.09M | $6.06M | $4.8M | $6.16M | $5.08M | $5.1M | $3.98M | $5.22M | $4.33M | $4.34M | $3.38M | $4.45M | $3.86M | $3.83M | $2.86M | $4.25M | $3.29M | $3.5M | $2M | $4.5M | $2.6M | $2.5M | $700K | $1.2M | -$1.8M | $1.5M | $500K | $1.1M | $1M | $1.4M | $900K | $1.3M | $900K | $1.1M | $900K | $1.3M | -$500K | $1.6M | $800K | $1.2M | $400K | $900K | $900K | $1.9M | $1.2M | -$400K | $400K | $300K | $800K | $1.2M | $1.2M | $1.2M | $800K | $1.1M | $500K | $500K | -$1.7M | $300K | $400K | $400K |
Minority Interests | -$1M | -$1M | -$4M | -$2M | -$3M | -$3M | -$1M | -$5M | -$2M | - | - | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $3.78M | -$388K | -$548K | -$570K | - | $314K | $380K | $410K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | $4M | $5M | $3M | $2M | $3M | $4M | $3M | $3M | $3M | $4M | $3.9M | $3M | $3M | $4M | $2.6M | $2.9M | $2.7M | $4.4M | $2.04M | $3.1M | $3M | $5M | $2.56M | $3.74M | $3.58M | $5.19M | $2.49M | $3.77M | $3.02M | $3.2M | $2.11M | $2.72M | $1.62M | $1.9M | $4.57M | $1.85M | $1.64M | $1.69M | $1.5M | $1.87M | $1.9M | $1.45M | $1.33M | $1.57M | $1.44M | $1.36M | $582K | $1.68M | $1.53M | $1.38M | $1.35M | $1.63M | $1.16M | $1.31M | $1.14M | $1.43M | $1.25M | $1.5M | - | $1.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $284M | $421M | $261M | $225M | $228M | $327M | $207M | $231M | $254M | $289M | $264.8M | $173M | $187M | $232M | $142.6M | $158.2M | $142.5M | $215.9M | $99.68M | $143.3M | $136.3M | $194.7M | $94.76M | $130.24M | $93.2M | $147.21M | $74.03M | $111.73M | $89.57M | $110.7M | $71.34M | $103.34M | $72.3M | $88.93M | $182.94M | $74.06M | $64.46M | $68.42M | $56.13M | $69.67M | $64.35M | $60.62M | $56.61M | $65.86M | $59.57M | $55.59M | $23.81M | $66.65M | $60.22M | $51.04M | $45.87M | $56.12M | $50.85M | $58.82M | $41.5M | $48.08M | $41.22M | $47.93M | $36.49M | $42.78M | $37.04M | $46.29M | $32.15M | $44.29M | $41.19M | $44.13M | $23.65M | $40.96M | $40.67M | $48.01M | $33.37M | $40.59M | $40.4M | $51.76M | $33M | $46.22M | $52.01M | $59.73M | $37.62M | $40.27M | $44.43M | $50.03M | $35.72M | $34.78M | $37.03M | $43.02M | $30.26M | $30.09M | $32.15M | $36.35M | $25.8M | $26.05M | $27.94M | $30.54M | $21.38M | $20.18M | $21.4M | $20.16M | $13.75M | $13.4M | $12.42M | $12.88M | $9.29M | $8.83M | $7.5M | $9.04M | $7.16M | $6.83M | $5.56M | $7.36M | $6.09M | $6.06M | $4.8M | $6.16M | $5.08M | $5.1M | $3.98M | $5.22M | $4.33M | $4.34M | $3.38M | $4.45M | $3.86M | $3.83M | $2.86M | $4.25M | $3.29M | $3.5M | $2M | $4.5M | $2.6M | $2.5M | $700K | $1.2M | -$1.8M | $1.5M | $500K | $1.1M | $1M | $1.4M | $900K | $1.3M | $900K | $1.1M | $900K | $1.3M | -$500K | $1.6M | $800K | $1.2M | $400K | $900K | $900K | $1.9M | $1.2M | -$400K | $400K | $300K | $800K | $1.2M | $1.2M | $1.2M | $800K | $1.1M | $500K | $500K | -$1.7M | $300K | $400K | $400K |
Shares Outstanding (Basic) | 329M | 331M | 333M | 331M | 292M | 283M | 283M | 282M | 282M | 281M | 280.4M | 280M | 279M | 278M | 278.05M | 277.75M | 277.21M | 277.06M | 276.57M | 276.22M | 275.69M | 275.59M | 275.91M | 275.52M | 273.1M | 272.78M | 272.61M | 272.96M | 272.56M | 272.68M | 272.68M | 271.01M | 270.08M | 270.17M | 270.78M | 272.69M | 273.38M | 273.49M | 273.09M | 272.92M | 271.98M | 271.1M | 273.42M | 275.37M | 275.04M | 278.72M | 280.05M | 281.83M | 282.5M | 283.22M | 282.71M | 282.28M | 281.67M | 281.59M | 279.36M | 278.93M | 278.17M | 278M | 277.59M | 277.38M | 276.76M | 276.7M | - | 276.19M | 275.37M | 275.25M | - | 274.56M | 283.05M | 273.87M | - | 282.15M | 281.45M | 281.41M | - | 281.19M | 280.77M | 280.44M | - | 279.34M | 279.02M | 278.77M | - | 276.97M | 276.62M | 276.65M | - | 276.04M | 275.16M | 274.72M | - | 274.13M | 273.08M | 272.69M | - | 273.06M | 273.31M | 257.2M | - | 500.6M | 498.78M | 498.12M | - | 486.47M | 470.13M | 460.03M | - | 217.7M | 215.66M | 220.24M | - | 218.29M | 213.92M | 209.87M | - | 316.06M | 208.39M | 2.506B | - | 2.494B | 2.498B | 2.508B | - | 2.507B | 2.509B | 2.502B | - | 203.62M | 201.38M | 201.07M | - | 197.23M | 195.66M | 122.62M | - | 122.27M | 121.18M | 120.94M | - | 119.79M | 118.98M | 117.58M | - | 117.42M | 116.51M | 115.57M | - | 114.32M | 113.54M | 85.86M | - | 85.86M | 85.86M | 85.86M | - | 85.86M | 85.86M | 85.86M | - | 85.86M | 85.86M | 85.86M | - | 128.69M | 128.69M | 128.69M | - | 128.69M | 128.69M | 128.69M |
Shares Outstanding (Diluted) | 334M | 337M | 339M | 332M | 293M | 285M | 284M | 284M | 283M | 283M | 281.9M | 281M | 280M | 279M | 279.02M | 278.69M | 278.22M | 278.57M | 278.13M | 277.55M | 276.88M | 276.96M | 277.4M | 276.93M | 274.36M | 274.86M | 274.81M | 275.08M | 274.4M | 275.01M | 275.27M | 275.28M | 275.91M | 275.71M | 276.2M | 277.79M | 278.2M | 278.05M | 276.81M | 276.36M | 275.16M | 273.88M | 278.23M | 280.08M | 279.66M | 282.97M | 284.48M | 285.93M | 286.06M | 286.62M | 286.07M | 285.58M | 286.04M | 285.89M | 284.63M | 284.19M | 283.66M | 283M | 281.09M | 280.89M | 279.88M | 281.3M | - | 279.01M | 278.21M | 275.58M | - | 275.34M | 283.78M | 274.44M | - | 283.21M | 282.53M | 282.65M | - | 282.58M | 282.24M | 282.39M | - | 282.05M | 282.01M | 281.65M | - | 279.28M | 278.95M | 278.84M | - | 278.35M | 277.48M | 276.83M | - | 275.98M | 275.77M | 275.72M | - | 275.98M | 276.92M | 260.63M | - | 505.94M | 504.34M | 502.71M | - | 486.5M | 470.62M | 460.24M | - | 217.7M | 215.66M | 220.24M | - | 218.29M | 213.92M | 209.87M | - | 316.06M | 208.39M | 2.506B | - | 2.494B | 2.498B | 2.508B | - | 2.507B | 2.509B | 2.502B | - | 203.62M | 201.38M | 201.07M | - | 197.23M | 195.66M | 122.62M | - | 122.27M | 121.18M | 120.94M | - | 119.79M | 118.98M | 117.58M | - | 117.42M | 116.51M | 115.57M | - | 114.32M | 113.54M | 85.86M | - | 85.86M | 85.86M | 85.86M | - | 85.86M | 85.86M | 85.86M | - | 85.86M | 85.86M | 85.86M | - | 128.69M | 128.69M | 128.69M | - | 128.69M | 128.69M | 128.69M |
EPS (Basic) | $0.86 | $1.27 | $0.78 | $0.68 | $0.79 | $1.16 | $0.73 | $0.82 | $0.90 | $1.03 | $0.94 | $0.62 | $0.67 | $0.83 | $0.51 | $0.57 | $0.51 | $0.78 | $0.36 | $0.52 | $0.49 | $0.71 | $0.34 | $0.47 | $0.34 | $0.54 | $0.27 | $0.41 | $0.33 | $0.41 | $0.26 | $0.38 | $0.27 | $0.33 | $0.68 | $0.27 | $0.24 | $0.25 | $0.21 | $0.26 | $0.24 | $0.23 | $0.21 | $0.24 | $0.22 | $0.20 | $0.085 | $0.24 | $0.22 | $0.18 | $0.16 | $0.20 | $0.18 | $0.21 | $0.15 | $0.17 | $0.15 | $0.17 | $0.13 | $0.16 | $0.13 | $0.16 | - | $0.16 | $0.15 | $0.16 | - | $0.15 | $0.15 | $0.17 | - | $0.15 | $0.15 | $0.19 | - | $0.17 | $0.19 | $0.22 | - | $0.15 | $0.16 | $0.18 | - | $0.13 | $0.14 | $0.16 | - | $0.11 | $0.12 | $0.13 | - | $0.095 | $0.10 | $0.11 | - | $0.075 | $0.078 | $0.078 | - | $0.026 | $0.025 | $0.026 | - | $0.019 | $0.016 | $0.019 | - | $0.015 | $0.025 | $0.033 | - | $0.028 | $0.023 | $0.029 | - | $0.016 | $0.019 | $0.0021 | - | $0.0017 | $0.0014 | $0.0018 | - | $0.0015 | $0.0011 | $0.0017 | - | $0.0015 | $0.00083 | $0.0019 | - | $0.001 | $0.00031 | $0.00083 | - | $0.001 | $0.00031 | $0.00083 | - | $0.00094 | $0.00063 | $0.00075 | - | $0.00067 | $0.0005 | $0.00075 | - | $0.00092 | $0.0005 | $0.00075 | - | $0.00058 | $0.00058 | $0.0012 | - | -$0.00025 | $0.00025 | $0.00025 | - | $0.00067 | $0.00067 | $0.00044 | - | $0.00039 | $0.00022 | $0.00022 | - | $0.00011 | $0.00011 | $0.00017 |
EPS (Diluted) | $0.84 | $1.06 | $0.59 | $0.68 | $0.78 | $1.15 | $0.73 | $0.81 | $0.90 | $1.02 | $0.94 | $0.62 | $0.67 | $0.83 | $0.51 | $0.57 | $0.51 | $0.77 | $0.36 | $0.52 | $0.49 | $0.70 | $0.34 | $0.47 | $0.34 | $0.54 | $0.27 | $0.41 | $0.33 | $0.40 | $0.26 | $0.38 | $0.26 | $0.32 | $0.66 | $0.27 | $0.23 | $0.25 | $0.21 | $0.25 | $0.24 | $0.22 | $0.21 | $0.24 | $0.22 | $0.20 | $0.085 | $0.24 | $0.21 | $0.18 | $0.16 | $0.20 | $0.18 | $0.21 | $0.15 | $0.17 | $0.15 | $0.17 | $0.13 | $0.15 | $0.13 | $0.16 | - | $0.16 | $0.15 | $0.16 | - | $0.15 | $0.15 | $0.17 | - | $0.15 | $0.15 | $0.19 | - | $0.17 | $0.19 | $0.21 | - | $0.15 | $0.16 | $0.18 | - | $0.13 | $0.14 | $0.16 | - | $0.11 | $0.12 | $0.13 | - | $0.095 | $0.10 | $0.11 | - | $0.073 | $0.078 | $0.078 | - | $0.026 | $0.025 | $0.025 | - | $0.019 | $0.016 | $0.019 | - | $0.015 | $0.025 | $0.033 | - | $0.028 | $0.023 | $0.029 | - | $0.016 | $0.019 | $0.0021 | - | $0.0017 | $0.0014 | $0.0018 | - | $0.0015 | $0.0011 | $0.0017 | - | $0.0015 | $0.00083 | $0.0019 | - | $0.001 | $0.00031 | $0.00083 | - | $0.001 | $0.00031 | $0.00083 | - | $0.00094 | $0.00063 | $0.00075 | - | $0.00067 | $0.0005 | $0.00075 | - | $0.00092 | $0.0005 | $0.00075 | - | $0.00058 | $0.00058 | $0.0012 | - | -$0.00025 | $0.00025 | $0.00025 | - | $0.00067 | $0.00067 | $0.00044 | - | $0.00039 | $0.00022 | $0.00022 | - | $0.00011 | $0.00011 | $0.00017 |
EBIT | $487M | $638M | $430M | $411M | $364M | $475M | $329M | $367M | $398M | $414M | $404.8M | $290M | $304M | $343M | $241.7M | $261.4M | $236.5M | $284.7M | $163.23M | $214M | $204.3M | $257.3M | $147.56M | $171.76M | $145.15M | $220.54M | $117.9M | $168.15M | $141.31M | $163.72M | $112.51M | $151.46M | $111.57M | $128.11M | $115.7M | $133.81M | $118.61M | $120.65M | $104.77M | $126.86M | $119.59M | $112.45M | $104.88M | $122.71M | $111.3M | $103.63M | $48.48M | $119.98M | $109.34M | $90.91M | $80.77M | $99.59M | $90.72M | $103.48M | $73.23M | $85.66M | $75.78M | $86.88M | $63.04M | $76.26M | $65.08M | $80.28M | $55.59M | $76.64M | $71.65M | $76.69M | $44.79M | $71.11M | $70.61M | $82.84M | $57.87M | $70.96M | $70.34M | $88.02M | $56.85M | $78.83M | $87.91M | $101.74M | $65.35M | $68.79M | $74.3M | $84.96M | $61.04M | $59.33M | $64.18M | $74.06M | $50.26M | $50.5M | $53.27M | $60.07M | $42.15M | $42.48M | $45.47M | $50.01M | $32.97M | $34.56M | $36.85M | $34.95M | $29.06M | $109.29M | $110.55M | $108.43M | $14.87M | $74.21M | $68.72M | $68.66M | -$116.59M | $55.76M | $56.24M | $55.71M | -$99.22M | $48.65M | $49.15M | $45.26M | -$87.24M | $54.65M | $39.27M | $41.14M | -$22.67M | $8.58M | $6.96M | $8.65M | -$20.44M | $7.57M | $5.87M | $7.38M | -$72.35M | $30.7M | $28.4M | $8.7M | $5.1M | $5.7M | $2.7M | $2.6M | $1.1M | $3.2M | $1.8M | $2.7M | $2.6M | $2.9M | $2.1M | $2.9M | $2M | $2.6M | $2.1M | $2.6M | $2.8M | $2.9M | $1.6M | $9.9M | -$20.2M | $8.8M | $8.3M | $10.1M | -$19.4M | $7.9M | $7.7M | $8.4M | -$16.7M | $8.6M | $8M | $8.2M | -$15.7M | $8.5M | $6.6M | $6.1M | -$15M | $6.2M | $5.3M | $6M |
EBITDA | $550M | $748M | $536M | $473M | $399M | $516M | $296M | $415M | $398M | $448M | $260.4M | $368M | $346M | $377M | $273.1M | $287.7M | $273.7M | $318.7M | $210.22M | $274.2M | $235.4M | $291.4M | $171.8M | $219.44M | $176.39M | $240.58M | $149.04M | $189.49M | $166.03M | $196.58M | $141.63M | $178.39M | $136.8M | $153.65M | $142.39M | $157.04M | $150.13M | $152.05M | $135.41M | $156.96M | $148.62M | $136.09M | $133.3M | $149.66M | $137.21M | $131.32M | $127.06M | $147.51M | $134.63M | $119.41M | $104.04M | $121.16M | $111.02M | $125.14M | $94.1M | $106.19M | $94.02M | $105.61M | $80.12M | $92.23M | $81.71M | $96.92M | $72.1M | $92.63M | $87.42M | $92.5M | $60.56M | $86.9M | $86.43M | $98.56M | $73.07M | $86.63M | $85.02M | $102.38M | $70.76M | $92.37M | $101.12M | $114.28M | $77.79M | $80.81M | $86.06M | $96.55M | $72.57M | $70.32M | $75.06M | $83.96M | $58.58M | $58.52M | $61.02M | $67.04M | $50.19M | $48.81M | $51.75M | $56.12M | $38.23M | $39.92M | $42.39M | $40.08M | $36.51M | $115.05M | $116.47M | $113.54M | $18.96M | $78.14M | $72.27M | $72.07M | -$113.38M | $58.86M | $59.11M | $58.64M | -$96.8M | $51.21M | $51.55M | $47.26M | -$85.49M | $54.65M | $41.82M | $43.04M | -$6.2M | $7.53M | $5.65M | $7.68M | -$7.92M | $6.36M | $4.59M | $6.47M | -$70.44M | $31.8M | $33.3M | $10.3M | $6.8M | $7.4M | $4.5M | $3.3M | $2.4M | $4.4M | $2.9M | $3.7M | $3.5M | $3.8M | $3M | $3.8M | $3M | $3.5M | $3M | $3.3M | $3.6M | $3.6M | $2.1M | $9.9M | -$20.2M | $8.8M | $8.3M | $10.1M | -$19.4M | $7.9M | $7.7M | $8.4M | -$16.7M | $8.6M | $8M | $8.2M | -$15.7M | $8.5M | $6.6M | $6.1M | -$15M | $6.2M | $5.3M | $6M |