Peabody Energy Corp(BTU:US)
Market Cap$2.911B
Key Metrics
Price$23.89
Revenue (TTM)$4.011B
Holders Revenue (TTM)$39.8M
Gross Profit (TTM)$417M
Earnings (TTM)-$182.7M
EBITDA (TTM)$306.5M
Op. Margin (TTM)-3.84%
Dividend Yield1.25%
Holders Yield1.37%
Cash on hand$526.3M
Total Assets$5.449B
Net Assets$3.298B
Total Debt$424.9M
Key Metrics
Price$23.89
Revenue (TTM)$4.011B
Holders Revenue (TTM)$39.8M
Gross Profit (TTM)$417M
Earnings (TTM)-$182.7M
EBITDA (TTM)$306.5M
Op. Margin (TTM)-3.84%
Dividend Yield1.25%
Holders Yield1.37%
Cash on hand$526.3M
Total Assets$5.449B
Net Assets$3.298B
Total Debt$424.9M
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 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.003B | $973.3M | $1.022B | $1.012B | $890.1M | $937M | $1.123B | $1.088B | $1.042B | $983.6M | $1.235B | $1.079B | $1.269B | $1.364B | $1.626B | $1.343B | $1.322B | $691.4M | $1.265B | $679M | $723.4M | $651.3M | $737.2M | $671M | $626.7M | $846.2M | $1.117B | $1.106B | $1.149B | $1.251B | $1.397B | $1.413B | $1.309B | $1.463B | $1.517B | $1.477B | $1.258B | $1.326B | $1.441B | $1.207B | $1.04B | $1.027B | $1.313B | $1.419B | $1.339B | $1.538B | $1.685B | $1.723B | $1.758B | $1.627B | $1.743B | $1.798B | $1.725B | $1.748B | $2.017B | $2.059B | $1.981B | $2.021B | $2.186B | $1.981B | $1.981B | $1.743B | $1.818B | $1.865B | $1.661B | $1.516B | $1.554B | $1.667B | $1.338B | $1.453B | $1.881B | $1.906B | $1.527B | $1.276B | $393.87M | $1.199B | $1.069B | $1.11B | $1.363B | $1.265B | $1.294B | $1.312B | $1.235B | $1.224B | $1.09B | $1.077B | $999.81M | $918.99M | $916.77M | $772.29M | $752.99M | $701.96M | $670.96M | $681.29M | $669.78M | $714.61M | $626.3M | $710.63M | $682.3M | $685M | $685M | $634.08M | $677.59M | $673.02M | $761.11M | $670.73M |
Cost of Revenue | $953.9M | $864.7M | $878.4M | $896.9M | $789.4M | $770.2M | $957M | $845.8M | $803.9M | $814.2M | $872.8M | $803.7M | $862M | $846.6M | $927.8M | $838.4M | $825.6M | $699M | $709.7M | $649.4M | $611.4M | $582.6M | $638.2M | $550.9M | $556.3M | $779.5M | $823.8M | $905.5M | $857.8M | $948.2M | $1.021B | $1.048B | $946.5M | $1.057B | $1.088B | $1.039B | $927.9M | $950.2M | $1.126B | $1.065B | $996.2M | $920.2M | $1.233B | $1.254B | $1.199B | $1.322B | $1.401B | $1.453B | $1.468B | $1.395B | $1.477B | $1.432B | $1.437B | $1.389B | $1.536B | $1.501B | $1.466B | $1.422B | $1.43B | $1.399B | $1.346B | $1.247B | $1.314B | $1.243B | $1.175B | $1.109B | $1.158B | $1.263B | $969.9M | $1.081B | $1.302B | $1.253B | $1.044B | $1.014B | $139.95M | $980.1M | $823.1M | $846.65M | $1.077B | $1.003B | $1.054B | $1.022B | $933.98M | $987.5M | $879.01M | $912.98M | $821.25M | $735.62M | $757.69M | $649.78M | $610.18M | $579M | $580M | $566.62M | $584.67M | $579.45M | $525.06M | $571.02M | $565.52M | $555.43M | - | - | - | - | - | - |
Gross Profit | $49.3M | $108.6M | $143.9M | $115.2M | $100.7M | $166.8M | $166.1M | $242.2M | $238.1M | $169.4M | $362.2M | $275.2M | $406.8M | $517.4M | $698.3M | $504.1M | $496.3M | -$7.6M | $554.9M | $29.6M | $112M | $68.7M | $99M | $120.1M | $70.4M | $66.7M | $293.6M | $200.9M | $291.2M | $302.4M | $376.1M | $364.7M | $362.9M | $405.5M | $428.9M | $438.1M | $330.4M | $376M | $314.4M | $142.3M | $44M | $107M | $79.8M | $164.9M | $140.5M | $216.3M | $283.3M | $269.6M | $290.4M | $232M | $265.4M | $365.5M | $288.1M | $358.6M | $481M | $557.5M | $515.1M | $598.9M | $755.3M | $581.2M | $634.8M | $495.9M | $504M | $621.4M | $486.7M | $406.9M | $396.7M | $404.5M | $368.3M | $372.3M | $578.8M | $652.7M | $482.7M | $262.28M | $253.92M | $218.4M | $245.7M | $263.14M | $286.03M | $261.98M | $240.12M | $289.47M | $300.7M | $236.01M | $210.81M | $164.5M | $178.56M | $183.37M | $159.09M | $122.52M | $142.81M | $122.96M | $90.96M | $114.67M | $85.11M | $135.16M | $101.24M | $139.61M | $116.79M | $129.57M | - | - | - | - | - | - |
| $37.1M | $45.2M | $31.3M | $41.3M | $37.3M | $37.2M | $36.5M | $33.5M | $36.9M | $36.7M | $32.8M | $40.2M | $70.9M | $38.2M | $32.9M | $32.7M | $34.5M | $38.1M | $20.1M | $35.4M | $36.5M | $37.6M | $21.9M | $41.5M | $39.3M | $42.5M | $109.5M | $47.7M | $54.2M | $75.2M | $70.6M | $100.3M | $57.3M | $49.3M | $11.3M | $45M | $45.7M | $50.9M | $43.3M | $44.8M | $45.7M | $61.4M | $52.7M | $50.1M | $55.5M | $63.6M | $90M | $67.9M | $75.1M | $75.1M | $80.8M | $68.4M | $82.3M | $84.1M | $80.1M | $89.8M | $79.9M | $86M | $77M | $85.8M | $74.3M | $74.9M | $106.3M | $66.7M | $57.2M | $59.2M | $100M | $63.4M | $42.1M | $46.9M | $77.8M | $58.7M | $44.8M | -$4.39M | $81.11M | $13.4M | -$21.4M | $33.83M | $28.78M | -$1.68M | -$27.05M | $46.53M | $59.62M | $7.96M | $2.19M | -$2.55M | $24.41M | $39.33M | $34.24M | $23.95M | $40.89M | $26.15M | $1.15M | $24.1M | $16.94M | $24.74M | -$12.65M | $25.98M | $23.73M | -$140.06M | -$1.749B | $521.4M | $577.42M | $571.6M | $626.84M | $564.28M | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $23.3M | $31.6M | $30.5M | $27.4M | $23.5M | $23.6M | $26.3M | $20.6M | $22.1M | $22M | $24.7M | $21.5M | $21.7M | $22.8M | $24.3M | $19.6M | $21.8M | $23.1M | $20.7M | $21.1M | $21.4M | $21.7M | $22.2M | $27.2M | $25.2M | $24.9M | $37.2M | $32.2M | $38.9M | $36.7M | $38.4M | $38.6M | $44.1M | $37M | $37.6M | $33.7M | $34.7M | $36.3M | $38.8M | $32.1M | $34.2M | $48.3M | $47.6M | $37.8M | $41.6M | $49.4M | $55.5M | $52.9M | $59.2M | $59.5M | $65M | $55M | $64M | $65.1M | $66.4M | $68.7M | $62.7M | $71M | $32.9M | $71.2M | $58.6M | $61.6M | $117.1M | $64M | $65M | $64.9M | $100M | $54.2M | $45.6M | $46.1M | $63.6M | $44.2M | $52.1M | $50.88M | $17.82M | $33.2M | $35.9M | $31.72M | $57.15M | $31.49M | $40.78M | $46.53M | $54.36M | $57.01M | $40.67M | $37.76M | $49.47M | $33.62M | $32.14M | $40.83M | $11.48M | $30.13M | $28.5M | $25.32M | $29.22M | $25.13M | $20.78M | $26.28M | $25.58M | $32.35M | $33.45M | $22.39M | $20.63M | $22.8M | $31.86M | $22.23M |
| Other Operating Expenses | $13.8M | $13.6M | $800K | $13.9M | $13.8M | $13.6M | $10.2M | $12.9M | $14.8M | $14.7M | $8.1M | $18.7M | $49.2M | $15.4M | $8.6M | $13.1M | $12.7M | $15M | -$600K | $14.3M | $15.1M | $15.9M | -$300K | $14.3M | $14.1M | $17.6M | $72.3M | $15.5M | $15.3M | $38.5M | $32.2M | $61.7M | $13.2M | $12.3M | -$26.3M | $11.3M | $11M | $14.6M | $4.5M | $12.7M | $11.5M | $13.1M | $5.1M | $12.3M | $13.9M | $14.2M | $34.5M | $15M | $15.9M | $15.6M | $15.8M | $13.4M | $18.3M | $19M | $13.7M | $21.1M | $17.2M | $15M | $44.1M | $14.6M | $15.7M | $13.3M | -$10.8M | $2.7M | -$7.8M | -$5.7M | - | $9.2M | -$3.5M | $800K | $14.2M | $14.5M | -$7.3M | -$55.27M | $63.29M | -$19.8M | -$57.3M | $2.11M | -$28.37M | -$33.17M | -$67.83M | - | $5.26M | -$49.05M | -$38.48M | -$40.31M | -$25.05M | $5.71M | $2.09M | -$16.88M | $29.41M | -$3.99M | -$27.35M | -$1.23M | -$12.29M | -$389K | -$33.43M | -$305K | -$1.85M | -$172.41M | -$1.782B | $499.01M | $556.8M | $548.79M | $594.98M | $542.05M |
Operating Income | -$95.3M | -$46.1M | $13.6M | -$26.1M | -$30M | $37.5M | $34M | $124M | $118.3M | $52.9M | $247.2M | $152.7M | $255.3M | $402.9M | $575.2M | $390.7M | $388M | -$118.6M | $449.4M | -$83.7M | -$1.6M | -$37.2M | -$2.4M | $6.4M | -$57.2M | -$81.8M | $62.5M | $11.7M | $71.6M | $54.7M | $129.6M | $94.8M | $141.7M | $186.6M | $238.8M | $198.6M | $136.4M | $205.2M | $151.2M | -$20.3M | -$117.6M | -$66.2M | -$114.5M | -$21.2M | -$62.1M | $5.2M | $21.5M | $38.1M | $52.2M | -$300K | -$12.9M | $110.7M | $20.1M | $103.8M | $208.2M | $295.2M | $279.9M | $370M | $523.9M | $387M | $456.4M | $313.3M | $284.1M | $438M | $324.4M | $242.2M | $197M | $233.1M | $225M | $229.1M | $386.2M | $490.2M | $337.8M | $172.67M | $135.68M | $115.7M | $178.6M | $147.38M | $143.14M | $173M | $175.7M | $161.98M | $157.39M | $150.89M | $129.31M | $50.79M | $86.98M | $73.91M | $51.83M | $38.72M | $44.37M | $35.59M | $30.29M | $34.53M | $12.17M | $51.32M | $55.25M | $54.95M | $36.31M | $208.8M | $207.7M | $53.82M | $39.36M | $40.96M | $70.94M | $45.29M |
| -$26.2M | $6.1M | $9.4M | -$42.5M | $3.1M | $7.1M | $33.3M | $14.2M | $131.9M | $12.9M | $21.9M | $22.6M | $23M | -$800K | $6.5M | $4.4M | $34.6M | -$2.2M | $91.4M | $20.4M | -$26.2M | -$42.3M | -$112.7M | -$71.3M | -$1.488B | -$44.5M | -$332.7M | -$81.8M | -$25.7M | $97.4M | $91M | $2.9M | -$14.3M | $31.8M | $57.6M | -$49M | -$30.3M | -$664.5M | -$312.7M | -$88.2M | -$143.2M | -$161.3M | -$476.6M | -$116.3M | -$1.038B | -$166.6M | -$330M | -$112.7M | -$120.2M | -$96.5M | -$636.9M | -$105.3M | -$103.4M | -$110.4M | -$1.023B | -$123M | -$103.6M | -$112.6M | -$131M | -$56.6M | -$22.5M | -$45.9M | -$47.8M | -$52.7M | -$67.2M | -$58.5M | -$47.7M | -$62.9M | -$56.6M | -$57.7M | -$14.2M | -$14.5M | -$48.1M | $55.27M | -$63.03M | $19.8M | $57.3M | -$2.11M | $26.98M | $33.17M | $67.83M | $9.26M | -$5.26M | $49.05M | $38.48M | $30.02M | $22.75M | -$5.16M | -$2.09M | $16.88M | -$29.41M | $3.99M | -$4.98M | -$19.96M | $12.29M | $389K | $33.43M | $305K | $1.85M | $172.41M | - | - | - | - | - | - | |
| Non-Operating Interest Income | $12.1M | $13.1M | $12.3M | $13.9M | $13.8M | $15.4M | $17.3M | $17.7M | $16.8M | $19.2M | $20.3M | $20.3M | $23.1M | $13.1M | $12.1M | $4.9M | $900K | $500K | $2.3M | $1.4M | $1.3M | $1.5M | $2.3M | $1.6M | $2.4M | $3.1M | $4.5M | $7M | $7.2M | $8.3M | $9.3M | $10.1M | $7M | $7.2M | $2.1M | $2M | $1.5M | $2.7M | $1.7M | $1.3M | $1.3M | $1.4M | $1.1M | $1.4M | $2.7M | $2.5M | $3.7M | $3.7M | $4.4M | $3.6M | $4.5M | $4.2M | $1.1M | $5.9M | $4.8M | $5.1M | $6.5M | $8.1M | $7.2M | $4.1M | $3.5M | $4.1M | $4.2M | $2.8M | $1.6M | $1M | $1.9M | $2.2M | $1.2M | $2.8M | - | - | $2.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $11.3M | $9.3M | $9.9M | $8.6M | $9.7M | $10.1M | $6.4M | $9.7M | $10.7M | $14.7M | $14.3M | $13.8M | $13.3M | $18.4M | $29.5M | $33.8M | $37.6M | $39.4M | $40.1M | $45.5M | $45.4M | $52.4M | $37.5M | $34.9M | $34.3M | $33.1M | $36.8M | $35.4M | $36M | $35.8M | $36.5M | $38.2M | $38.3M | $36.3M | $35.9M | $42.4M | $41.4M | $32.9M | $54.9M | $58.5M | $59M | $126.2M | $121.4M | $118.5M | $118.9M | $106.6M | $105.2M | $114.5M | $103.6M | $103.3M | $102.1M | $111M | $110.8M | $101.3M | $97.3M | $99.4M | $106.9M | $102M | $79.3M | $59.2M | $48.9M | $51M | $52M | $62.2M | $57.9M | $50M | $49.6M | $52.3M | $48.2M | $51.1M | - | - | $57.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$27M | $2.3M | $7M | -$47.8M | -$1M | $1.8M | $22.4M | $6.2M | $125.8M | $8.4M | $15.9M | $16.1M | $13.2M | $4.5M | $23.9M | $33.3M | $71.3M | $36.7M | $129.2M | $64.5M | $17.9M | $8.6M | -$77.5M | -$38M | -$1.456B | -$14.5M | -$300.4M | -$53.4M | $3.1M | $124.9M | $118.2M | $31M | $17M | $60.9M | $91.4M | -$8.6M | $9.6M | -$634.3M | -$259.5M | -$31M | -$85.5M | -$36.5M | -$356.3M | $800K | -$922M | -$62.5M | -$228.5M | -$1.9M | -$21M | $3.2M | -$539.3M | $1.5M | $6.3M | -$15M | -$930.2M | -$28.7M | -$3.2M | -$18.7M | -$58.9M | -$1.5M | $22.9M | $1M | - | $6.7M | -$10.9M | -$9.5M | - | -$12.8M | -$9.6M | -$9.4M | -$14.2M | -$14.5M | $7.3M | $55.27M | -$63.03M | $19.8M | $57.3M | -$2.11M | $26.98M | $33.17M | $67.83M | $9.26M | -$5.26M | $49.05M | $38.48M | $30.02M | $22.75M | -$5.16M | -$2.09M | $16.88M | -$29.41M | $3.99M | -$4.98M | -$19.96M | $12.29M | $389K | $33.43M | $305K | $1.85M | $172.41M | - | - | - | - | - | - |
Income Before Tax | -$122.9M | -$41.4M | $21.6M | -$70M | -$28.3M | $43.2M | $61.9M | $138.2M | $250.2M | $65.8M | $269.1M | $175.3M | $278.3M | $402.1M | $581.7M | $395.1M | $422.6M | -$120.8M | $540.8M | -$63.3M | -$27.8M | -$79.5M | -$115.1M | -$64.9M | -$1.546B | -$126.3M | -$270.2M | -$70.1M | $45.9M | $152.1M | $220.6M | $97.7M | $127.4M | $218.4M | $296.4M | $149.6M | $106.1M | -$459.3M | -$161.5M | -$108.5M | -$260.8M | -$227.5M | -$591.1M | -$137.5M | -$1.1B | -$161.4M | -$308.5M | -$74.6M | -$68M | -$96.8M | -$649.8M | $5.4M | -$83.3M | -$6.6M | -$814.5M | $172.2M | $176.3M | $257.4M | $392.9M | $330.4M | $433.9M | $267.4M | $266.6M | $385.3M | $268.1M | $193.2M | $141.7M | $170.2M | $168.4M | $171.4M | $334M | $439.6M | $289.7M | $114.54M | $70.49M | $85.8M | $121.5M | $92.66M | $84.13M | $148.5M | $151.89M | $146.45M | $134.78M | $128.78M | $105.91M | $56.62M | $60.43M | $50.62M | $28.44M | $18.31M | $24.76M | $13.61M | -$29.42M | -$12.13M | -$12.56M | $31.04M | $29.76M | $30.57M | $7.63M | $166.31M | $157.68M | $4.54M | -$10.9M | -$5.95M | $17.79M | -$3.43M |
Income Tax | -$37M | -$16M | $10M | -$3.4M | -$2.7M | $4.9M | $23.6M | $25.7M | $39.4M | $20.1M | $70.1M | $46.5M | $74.2M | $118M | -$59.8M | $10.7M | $11.3M | -$1M | $33.1M | -$3.7M | -$4.8M | -$1.8M | $5.3M | -$100K | -$200K | $3M | $20M | $4.2M | $3M | $18.8M | -$12.9M | $13.8M | $7.4M | $10.1M | -$81.6M | -$84.1M | $4.7M | -$263.8M | $24.7M | -$10.8M | -$37.6M | -$59.8M | -$93.2M | $6.9M | -$93.1M | $3M | $170.3M | $79.4M | $4M | -$52.5M | -$248.7M | -$18.6M | -$184.7M | $3.7M | $176.8M | $49.3M | -$38.2M | $74.4M | $138.5M | $39.2M | $126.1M | $72.8M | $50.9M | $147.7M | $53.4M | $56.1M | $28.2M | $57M | $78.4M | $30.2M | $37.9M | $60.2M | $45.4M | $44.12M | -$115.85M | $6.7M | $17M | $11M | -$92.42M | $2.66M | -$3.32M | $11.57M | -$28.34M | $14.71M | $10.16M | $4.42M | -$10.68M | $6.93M | -$15.19M | -$5.6M | $1.91M | -$8.6M | -$28.78M | -$12.25M | -$44.58M | -$1.47M | $1.45M | $4.59M | $997K | $39.01M | $39.01M | $4.46M | $1.11M | $336K | -$142.76M | $1.24M |
Net Income | -$86.2M | -$25.6M | $12.4M | -$66.9M | -$26M | $38M | $37.8M | $111.5M | $209.2M | $45M | $198.7M | $131.3M | $202.8M | $282.8M | $645.5M | $383.6M | $410.6M | -$120.6M | $511.7M | -$35.3M | -$25.3M | -$79.7M | -$127.6M | -$67.1M | -$1.548B | -$131.5M | -$276.4M | -$78.1M | $39.5M | $129.9M | $260.6M | $79.8M | $116.4M | $207M | $364.6M | $230M | $98.7M | -$211.7M | -$199.3M | -$135.8M | -$226.2M | -$171.1M | -$470.2M | -$301.9M | -$1.044B | -$173.3M | -$513M | -$149M | -$71.2M | -$44.1M | -$561.2M | -$19.1M | $87.1M | -$19.4M | -$1.003B | $41.6M | $207.8M | $178.3M | $193.9M | $281.5M | $292.2M | $178.7M | $215M | $236.3M | $214.2M | $136.7M | $95M | $110.8M | $82M | $175.2M | $293.8M | $371.9M | $235.8M | $58.04M | $29.36M | $29.1M | $112.5M | $88.26M | $176.55M | $145.84M | $155.21M | $134.88M | $163.12M | $114.06M | $95.75M | $52.2M | $68.27M | $43.68M | $41.87M | $22.84M | $22.85M | $22.21M | -$646K | -$10.03M | $32.02M | $32.51M | $28.31M | $25.98M | $6.64M | $137.01M | $128.1M | -$1.95M | -$9.74M | -$1.83M | $53.63M | -$15.47M |
Minority Interests | -$4.4M | -$6.8M | -$2M | -$3.2M | -$1.6M | -$3.6M | -$7.2M | -$10.2M | -$9.8M | -$5.4M | -$6.7M | -$11.4M | -$23.6M | -$14.3M | -$13.5M | -$8.5M | -$1.1M | $1.1M | $1.3M | -$8.9M | -$3.3M | -$400K | -$1.6M | -$100K | $3.4M | $1.8M | -$13.4M | -$4.7M | -$2.4M | -$5.7M | -$8M | -$8.3M | -$2.7M | $2.1M | -$6.3M | -$5.1M | -$3.8M | -$4.8M | -$4.4M | -$1.8M | -$1.7M | $0 | $800K | -$2.8M | -$1.8M | -$3.3M | -$1.6M | -$1.6M | -$2.1M | -$4.4M | -$4.5M | -$7M | $3.2M | -$4M | -$3.2M | $1.3M | -$3.1M | -$5.6M | $28.4M | -$7.4M | -$7.4M | -$2.2M | -$5M | -$12.2M | -$8M | -$3M | -$2.8M | -$4M | -$2.8M | -$5.2M | -$500K | -$2.3M | -$2.5M | -$879K | $6.46M | $3.2M | -$4.8M | $251K | -$1.51M | -$3.83M | -$1.78M | -$4.66M | -$946K | -$722K | -$498K | -$306K | -$382K | -$247K | -$390K | -$263K | -$634K | -$693K | -$658K | -$1.05M | -$2.34M | -$3.47M | -$3.81M | -$3.67M | -$2.58M | -$2.88M | -$12.17M | $1.02M | $1.44M | $2.18M | $7.04M | $5.4M |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $2.7M | $0 | $0 | $5.9M | $75.2M | $50.7M | - | $0 | - | $0 | - | $0 | - | $0 | $0 | $0 | - | $300K | $300K | $300K | $200K | $200K | $600K | $200K | -$3M | $200K | $1.5M | $1.2M | - | $1.6M | $1.7M | $900K | - | - | - | - | - | - | - | $5.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$90.6M | -$32.4M | $10.4M | -$70.1M | -$27.6M | $34.4M | $30.6M | $101.3M | $199.4M | $39.6M | $192M | $119.9M | $179.2M | $268.5M | $632M | $375.1M | $409.5M | -$119.5M | $513M | -$44.2M | -$28.6M | -$80.1M | -$129.2M | -$67.2M | -$1.544B | -$129.7M | -$289.8M | -$82.8M | $37.1M | $124.2M | $249.9M | $71.5M | $113.7M | $203.2M | $283.1M | $174.2M | $94.9M | -$216.5M | -$203.7M | -$137.6M | -$227.9M | -$171.1M | -$469.4M | -$304.7M | -$1.045B | -$176.6M | -$514.6M | -$150.9M | -$73.6M | -$48.8M | -$565.9M | -$26.3M | $89.7M | -$23.6M | -$1.003B | $42.7M | $203.2M | $171.5M | $222.3M | $272.5M | $283.1M | $175.6M | $210M | $224.1M | $206.2M | $133.7M | $92.2M | $106.8M | $79.2M | $164.8M | $293.3M | $369.6M | $233.3M | $57.17M | $35.82M | $32.3M | $107.7M | $88.51M | $175.03M | $142.01M | $153.43M | $130.22M | $162.17M | $113.34M | $95.25M | $51.89M | $67.89M | $43.44M | $41.48M | $22.58M | $22.22M | $21.52M | -$1.3M | -$11.08M | $29.67M | $29.04M | $24.5M | $22.32M | $4.06M | $134.13M | $115.94M | -$934K | -$8.29M | $350K | $60.67M | -$10.07M |
Shares Outstanding (Basic) | 121.83M | 121.83M | 121.6M | 121.6M | 121.6M | 121.57M | 121.4M | 121.4M | 125.9M | 128.1M | 128.7M | 132.2M | 135.9M | 144.7M | 143.9M | 144.1M | 143.9M | 143.8M | 133.3M | 122.3M | 101.2M | 98.3M | 97.8M | 97.8M | 97.8M | 97.2M | 96.9M | 98.8M | 106.2M | 107.5M | 110.4M | 114.5M | 122.3M | 126.3M | 105.2M | 102.7M | 100.2M | 18.5M | 18.5M | 18.3M | 18.3M | 18.3M | 18.5M | 18.5M | 18.56M | 18.52M | 18.11M | 18.09M | 18.1M | 18.09M | 18.01M | 17.99M | 17.99M | 17.93M | 17.91M | 17.89M | 17.89M | 18.15M | - | 18.05M | 18.06M | 18.05M | - | 17.97M | 268.3M | 17.92M | - | 265.31M | 267.1M | 265.3M | - | 270.19M | 269.99M | 269.2M | - | 263.87M | 263.48M | 263.03M | - | 263.44M | 263.96M | 263.49M | - | 131.22M | 261.63M | 260.69M | - | 128.56M | 127.93M | 111.58M | - | 54M | 52.75M | 52.41M | - | 52.18M | 52.12M | 52.02M | 51.94M | 168.86M | - | 18.3M | 18.3M | 18.3M | - | 18.3M |
Shares Outstanding (Diluted) | 122M | 122M | 123M | 121.7M | 121.7M | 138.7M | 138.4M | 141.6M | 144.9M | 144.9M | 147.2M | 149.9M | 159M | 161.4M | 161.9M | 161.9M | 161.9M | 143.8M | 133.3M | 122.3M | 101.2M | 98.4M | 97.9M | 97.9M | 97.9M | 97.2M | 97.3M | 102.2M | 109.12M | 110.5M | 114.7M | 120.3M | 126M | 126.3M | 106.5M | 103.1M | 100.2M | 18.5M | 18.5M | 18.3M | 18.3M | 18.3M | 18.5M | 272.86M | 272.3M | 270.1M | 268.2M | 268.2M | 268M | 267.9M | 267.3M | 267.7M | 267.5M | 266.9M | 266.3M | 266.8M | 269.8M | 270.9M | - | 270.6M | 270.5M | 272.8M | - | 268.6M | 268.3M | 268.2M | - | 265.31M | 267.27M | 267.3M | - | 272.62M | 274.47M | 272.14M | - | 268.94M | 268.71M | 269.36M | - | 268.82M | 269.76M | 269.36M | - | 134.26M | 267.62M | 266.8M | - | 131.56M | 130.88M | 114.31M | - | 55.23M | 52.75M | 52.41M | - | 53.65M | 53.86M | 53.73M | 53.65M | 176.86M | - | 18.3M | 18.3M | 18.3M | - | 18.3M |
EPS (Basic) | -$0.74 | -$0.27 | $0.086 | -$0.58 | -$0.23 | $0.28 | $0.25 | $0.83 | $1.58 | $0.31 | $1.49 | $0.91 | $1.32 | $1.86 | $4.39 | $2.60 | $2.85 | -$0.83 | $3.85 | -$0.36 | -$0.28 | -$0.81 | -$1.32 | -$0.69 | -$15.79 | -$1.33 | -$2.99 | -$0.84 | $0.35 | $1.16 | $2.29 | $0.62 | $0.93 | $0.84 | $3.02 | $1.96 | -$0.20 | -$11.70 | -$11.01 | -$7.53 | -$12.46 | -$9.35 | -$28 | -$16.47 | -$56.32 | -$9.54 | -$28.41 | -$8.32 | -$4.05 | -$2.68 | -$31.42 | -$1.45 | $5.02 | -$1.30 | -$56.18 | $2.40 | $11.44 | $9.51 | - | $15.18 | $15.77 | $9.78 | - | $12.47 | $0.76 | $7.46 | - | $5.98 | $0.29 | $0.64 | - | $1.37 | $0.86 | $0.21 | - | $0.12 | $0.41 | $0.34 | - | $0.54 | $0.58 | $0.49 | - | $0.86 | $0.36 | $0.20 | - | $0.34 | $0.32 | $0.20 | - | $0.40 | -$0.02 | -$0.21 | - | $0.56 | $0.47 | $0.43 | $0.08 | $0.85 | - | -$0.051 | -$0.45 | $0.019 | - | -$0.55 |
EPS (Diluted) | -$0.74 | -$0.27 | $0.086 | -$0.58 | -$0.23 | $0.27 | $0.25 | $0.74 | $1.42 | $0.29 | $1.33 | $0.82 | $1.15 | $1.68 | $3.92 | $2.33 | $2.54 | -$0.88 | $3.85 | -$0.38 | -$0.28 | -$0.81 | -$1.32 | -$0.69 | -$15.79 | -$1.33 | -$2.99 | -$0.84 | $0.34 | $1.12 | $2.20 | $0.59 | $0.90 | $0.82 | $2.37 | $1.47 | -$0.21 | -$11.81 | -$11.13 | -$7.53 | -$12.46 | -$9.35 | -$28.43 | -$16.47 | -$56.32 | -$9.54 | -$28.41 | -$8.32 | -$4.05 | -$2.68 | -$31.42 | -$1.45 | $0.33 | -$1.30 | -$56.18 | $0.16 | $0.75 | $0.63 | - | $1 | $1.05 | $0.65 | - | $0.83 | $0.76 | $0.50 | - | $0.40 | $0.29 | $0.63 | - | $1.36 | $0.85 | $0.21 | - | $0.12 | $0.40 | $0.33 | - | $0.53 | $0.57 | $0.48 | - | $0.84 | $0.36 | $0.19 | - | $0.33 | $0.32 | $0.20 | - | $0.39 | -$0.02 | -$0.21 | - | $0.54 | $0.45 | $0.42 | $0.08 | $0.85 | - | -$0.051 | -$0.45 | $0.019 | - | -$0.55 |
EBIT | -$111.6M | -$32.1M | $31.5M | -$61.4M | -$18.6M | $53.3M | $68.3M | $147.9M | $260.9M | $80.5M | $283.4M | $189.1M | $291.6M | $420.5M | $611.2M | $428.9M | $460.2M | -$81.4M | $580.9M | -$17.8M | $17.6M | -$27.1M | -$77.6M | -$30M | -$1.511B | -$93.2M | -$233.4M | -$34.7M | $81.9M | $187.9M | $257.1M | $135.9M | $165.7M | $254.7M | $332.3M | $192M | $147.5M | -$426.4M | -$106.6M | -$50M | -$201.8M | -$101.3M | -$469.7M | -$19M | -$981.4M | -$54.8M | -$203.3M | $39.9M | $35.6M | $6.5M | -$547.7M | $116.4M | $27.5M | $94.7M | -$717.2M | $271.6M | $283.2M | $359.4M | $472.2M | $389.6M | $482.8M | $318.4M | $318.6M | $447.5M | $326M | $243.2M | $191.3M | $222.5M | $216.6M | $222.5M | $386.2M | $490.2M | $347.6M | $172.67M | $135.68M | $115.7M | $178.6M | $147.38M | $143.14M | $173M | $175.7M | $161.98M | $157.39M | $150.89M | $129.31M | $50.79M | $86.98M | $73.91M | $51.83M | $38.72M | $44.37M | $35.59M | $30.29M | $34.53M | $12.17M | $51.32M | $55.25M | $54.95M | $36.31M | $208.8M | $207.7M | $53.82M | $39.36M | $40.96M | $70.94M | $45.29M |
EBITDA | $13.3M | $69.8M | $132.1M | $91.3M | $82.3M | $144.3M | $206.8M | $224.3M | $226.9M | $158.3M | $388.8M | $260.9M | $371M | $503.8M | $764.6M | $503.8M | $523.7M | $11.7M | $663.5M | $11.4M | $73.3M | $40.4M | $73.2M | $53.8M | $24.8M | $15.4M | $127.3M | $134.6M | $249.1M | $234.1M | $439.5M | $287.2M | $333.2M | $380.9M | $442.5M | $399M | $295.3M | $328.4M | $301.6M | $95.9M | -$1.1M | $38M | $24.6M | $110.9M | $83.8M | $152.1M | $133.4M | $189.6M | $198.1M | $153.9M | $184.5M | $298.7M | $191.5M | $262.8M | $395M | $451.6M | $435.1M | $498.3M | $666.3M | $496.3M | $561.2M | $422.1M | $432.2M | $557.5M | $431.1M | $348.7M | $291M | $343.3M | $327.4M | $328.2M | $591.9M | $607.8M | $440.4M | $215.73M | $242.55M | $213.53M | $256.71M | $235.74M | $237.26M | $237.41M | $207.64M | $242.75M | $248.65M | $189.57M | $182.03M | $106.61M | $149.7M | $153.96M | $133.64M | $90.01M | $133.55M | $94.68M | $96.58M | $112.82M | $58.25M | $112.33M | $82.7M | $116.18M | $93.59M | $99.22M | $282.97M | $112.69M | $100.17M | $101.42M | $134.27M | $106.44M |