Crown Holdings Inc(CCK:US)
Market Cap$12.416B
Key Metrics
Price$114.15
Revenue (TTM)$13.256B
Holders Revenue (TTM)$950M
Gross Profit (TTM)$2.778B
Earnings (TTM)$784M
EBITDA (TTM)$2.166B
Op. Margin (TTM)12.58%
Dividend Yield1.1%
Holders Yield7.65%
Cash on hand$656M
Total Assets$14.556B
Net Assets$3.366B
Total Debt$6.272B
Key Metrics
Price$114.15
Revenue (TTM)$13.256B
Holders Revenue (TTM)$950M
Gross Profit (TTM)$2.778B
Earnings (TTM)$784M
EBITDA (TTM)$2.166B
Op. Margin (TTM)12.58%
Dividend Yield1.1%
Holders Yield7.65%
Cash on hand$656M
Total Assets$14.556B
Net Assets$3.366B
Total Debt$6.272B
Financials
| Name | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 | Mar 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $3.668B | $3.259B | $3.127B | $3.202B | $3.149B | $2.887B | $2.903B | $3.074B | $3.04B | $2.784B | $2.858B | $3.069B | $3.109B | $2.974B | $3.012B | $3.259B | $3.51B | $3.162B | $3.054B | $2.92B | $2.856B | $2.564B | $2.962B | $2.489B | $2.137B | $2.757B | $2.791B | $3.084B | $3.035B | $2.755B | $2.734B | $3.174B | $3.046B | $2.197B | $2.168B | $2.468B | $2.161B | $1.901B | $1.923B | $2.326B | $2.142B | $1.893B | $2.027B | $2.46B | $2.278B | $1.997B | $2.127B | $2.594B | $2.383B | $1.993B | $2.071B | $2.389B | $2.223B | $1.973B | $2.037B | $2.302B | $2.184B | $1.947B | $2.058B | $2.423B | $2.281B | $1.882B | $1.949B | $2.205B | $2.01B | $1.777B | $1.917B | $2.282B | $2.055B | $1.684B | $1.877B | $2.369B | $2.196B | $1.863B | $1.871B | $2.153B | $1.99B | $1.713B | $1.607B | $2.001B | $1.781B | $1.524B | $1.629B | $1.89B | $1.783B | $1.529B | $1.748B | $1.826B | $1.836B | $1.623B | $1.591B | $1.853B | $1.726B | $1.46B | $1.544B | $1.892B | $1.789B | $1.567B | $1.666B | $1.985B | $1.878B | $1.658B | $1.819B | $1.954B | $1.935B | $1.699B | $1.801B | $2.14B | $1.997B | $1.794B | $1.872B | $2.291B | $2.245B | $1.892B | $1.929B | $2.341B | $2.287B | $1.937B | $1.965B | $2.462B | $2.354B | $1.551B | $1.114B | $1.427B | $1.386B | $1.127B | $1.091B | $1.283B | $1.135B | $943M | $935.2M | $1.146B | $1.169B | $913.1M | $902.3M | $1.021B | $1.018B | $839.4M | $874.5M | $1.051B | $1.05B | $831.6M | $846.4M | $984M | $675.1M | $566.6M | $453.5M | $509.8M | $514.7M | $431.8M | $413.4M | $485.6M | $519.3M | $415.8M | $393.8M | $462M | $483.8M | $378.3M | $358.6M | $438.1M | $465M | $357.2M | $341.2M | $421.9M | $408.9M | $315.2M | $293M | $384.6M | $378.7M | $313.4M |
Cost of Revenue | $2.92B | $2.615B | $2.465B | $2.478B | $2.436B | $2.262B | $2.253B | $2.383B | $2.379B | $2.247B | $2.245B | $2.427B | $2.463B | $2.411B | $2.509B | $2.726B | $2.861B | $2.547B | $2.481B | $2.322B | $2.244B | $1.982B | $2.329B | $1.926B | $1.704B | $2.22B | $2.267B | $2.455B | $2.417B | $2.21B | $2.224B | $2.53B | $2.466B | $1.808B | $1.758B | $1.972B | $1.732B | $1.531B | $1.533B | $1.838B | $1.691B | $1.521B | $1.629B | $1.984B | $1.843B | $1.66B | $1.785B | $2.119B | $1.96B | $1.661B | $1.761B | $1.961B | $1.818B | $1.64B | $1.576B | $1.887B | $1.799B | $1.618B | $1.769B | $2.027B | $1.91B | $1.59B | $1.661B | $1.828B | $1.675B | $1.527B | $1.667B | $1.917B | $1.722B | $1.439B | $1.425B | $1.991B | $1.845B | $1.611B | $1.651B | $1.842B | $1.707B | $1.498B | $1.408B | $1.683B | $1.536B | $1.284B | $1.378B | $1.618B | $1.464B | $1.286B | $1.48B | $1.51B | $1.504B | $1.361B | $1.354B | $1.529B | $1.422B | $1.234B | $1.313B | $1.546B | $1.455B | $1.305B | $1.458B | $1.667B | $1.543B | $1.395B | $1.615B | $1.581B | $1.552B | $1.352B | $1.44B | $1.673B | $1.529B | $1.418B | $1.494B | $1.804B | $1.727B | $1.502B | $1.541B | $1.836B | $1.786B | $1.544B | $1.563B | $1.989B | $1.894B | $1.276B | $975.5M | $1.25B | $1.154B | $932M | $1.027B | $1.074B | $932.7M | $779.9M | $778.4M | $948.1M | $976.5M | $771M | $766.8M | $859.1M | $855.4M | $716.1M | $768.3M | $907.8M | $907.8M | $714.3M | $687.3M | $874.3M | $591.5M | $500.8M | - | - | $452.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $748M | $644M | $662M | $724M | $713M | $625M | $650M | $691M | $661M | $537M | $613M | $642M | $646M | $563M | $503M | $533M | $649M | $615M | $573M | $598M | $612M | $582M | $633M | $563M | $433M | $537M | $524M | $629M | $618M | $545M | $510M | $644M | $580M | $389M | $410M | $496M | $429M | $370M | $390M | $488M | $451M | $372M | $398M | $476M | $435M | $337M | $342M | $475M | $423M | $332M | $310M | $428M | $405M | $333M | $461M | $415M | $385M | $329M | $289M | $396M | $371M | $292M | $288M | $377M | $335M | $250M | $250M | $365M | $333M | $245M | $236M | $378M | $245M | $252M | $220M | $311M | $283M | $215M | $199M | $318M | $245M | $240M | $251M | $272M | $319M | $243M | $268M | $316M | $332M | $262M | $237M | $324M | $304M | $226M | $231M | $346M | $334M | $262M | $208M | $318M | $335M | $263M | $204M | $373M | $383M | $347M | $360.8M | $467M | $468.4M | $375.6M | $377.7M | $487.3M | $517.8M | $390.2M | $388M | $505.4M | $500.6M | $392.9M | $401.5M | $473.5M | $459.7M | $274.9M | $138.7M | $177.4M | $232M | $194.7M | $64.3M | $208.9M | $201.8M | $163.1M | $156.8M | $197.6M | $192.1M | $142.1M | $135.5M | $161.8M | $162.7M | $123.3M | $106.2M | $143.1M | $142.6M | $117.3M | $159.1M | $109.7M | $83.6M | $65.8M | - | - | $62.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $166M | $159M | $164M | $155M | $161M | $152M | $147M | $146M | $150M | $154M | $145M | $129M | $148M | $160M | $137M | $122M | $140M | $157M | $145M | $148M | $147M | $143M | $161M | $132M | $120M | $162M | $161M | $156M | $157M | $157M | $156M | $153M | $159M | $90M | $99M | $89M | $91M | $90M | $93M | $90M | $94M | $91M | $99M | $94M | $99M | $98M | $96M | $95M | $103M | $104M | $106M | $113M | $102M | $104M | $94M | $92M | $90M | $106M | $97M | $94M | $100M | $102M | $150M | $86M | $89M | $77M | $155M | $117M | $90M | $93M | $112M | $102M | $105M | $102M | $129M | $97M | $93M | $95M | $92M | $77M | $74M | $90M | $87M | $87M | $88M | $84M | $94M | $77M | $90M | $92M | $95M | $80M | $81M | $81M | $84M | $81M | $76M | $76M | $75M | $79M | $70M | $86M | $74M | $77M | $78M | $85M | $80.7M | $85M | $91M | $91M | $415.1M | $91.1M | $93.2M | $97.6M | $102.3M | $169.4M | $104.6M | $103.9M | $120M | $101.6M | $106.2M | $69.6M | $134.2M | $36M | $56.2M | $35.8M | $34.4M | $34.7M | $33.2M | $33.1M | $30.3M | $31.6M | $32.8M | $31.9M | $29.3M | $28M | $26.2M | $28.6M | $25.4M | $27M | $26M | $27M | $22.5M | $30.3M | $16.3M | $17.1M | - | - | $13.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $166M | $159M | $164M | $155M | $161M | $152M | $147M | $146M | $150M | $154M | $145M | $129M | $148M | $160M | $137M | $122M | $140M | $157M | $145M | $148M | $147M | $143M | $161M | $132M | $120M | $162M | $161M | $156M | $157M | $157M | $156M | $153M | $159M | $90M | $99M | $89M | $91M | $90M | $93M | $90M | $94M | $91M | $99M | $94M | $99M | $98M | $96M | $95M | $103M | $104M | $106M | $113M | $102M | $104M | $94M | $92M | $90M | $106M | $97M | $96M | $100M | $102M | $150M | $97M | $95M | $79M | $162M | $95M | $90M | $89M | $112M | $102M | $105M | $102M | $129M | $97M | $93M | $95M | $92M | $77M | $74M | $90M | $87M | $87M | $88M | $84M | $94M | $77M | $90M | $92M | $95M | $80M | $81M | $81M | $84M | $81M | $76M | $76M | $75M | $79M | $70M | $86M | $74M | $77M | $78M | $85M | $80.7M | $85M | $91M | $91M | $415.1M | $91.1M | $93.2M | $97.6M | $102.3M | $169.4M | $104.6M | $103.9M | $120M | $101.6M | $106.2M | $69.6M | $134.2M | $36M | $56.2M | $35.8M | $34.4M | $34.7M | $33.2M | $33.1M | $30.3M | $31.6M | $32.8M | $31.9M | $29.3M | $28M | $26.2M | $28.6M | $25.4M | $27M | $26M | $27M | $22.5M | $30.3M | $16.3M | $17.1M | - | - | $13.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$2M | - | - | $0 | -$11M | -$6M | -$2M | -$7M | $22M | - | $4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $466M | $367M | $382M | $453M | $438M | $363M | $399M | $431M | $396M | $268M | $341M | $389M | $373M | $280M | $252M | $296M | $393M | $343M | $317M | $337M | $354M | $327M | $351M | $326M | $211M | $253M | $239M | $352M | $338M | $266M | $234M | $364M | $308M | $234M | $244M | $344M | $277M | $221M | $217M | $335M | $292M | $221M | $210M | $321M | $274M | $188M | $146M | $327M | $273M | $193M | $136M | $281M | $273M | $195M | $152M | $277M | $250M | $181M | $162M | $300M | $271M | $190M | $138M | $291M | $246M | $171M | $95M | $248M | $243M | $152M | $293M | $276M | $246M | $150M | $91M | $214M | $190M | $120M | $107M | $183M | $171M | $96M | $103M | $185M | $169M | $98M | $96M | $173M | $166M | $93M | $63M | $160M | $138M | $67M | $57M | $165M | $164M | $95M | $9M | $112M | $141M | $53M | $13M | $171M | $180M | $134M | $154.1M | $250M | $246.4M | $151.6M | -$163.8M | $262.3M | $288.5M | $156M | $160.5M | $199.4M | $257.1M | $149.7M | $145.4M | $241.9M | $218.3M | $110.7M | -$55.3M | $74.1M | $110.8M | $94.7M | -$28.1M | $121.1M | $113.9M | $77.5M | $73.4M | $116.8M | $112.8M | $67.3M | $63.5M | $100.5M | $103.6M | $61.2M | $55M | $83.1M | $80.5M | $56.8M | $34.6M | $79.4M | $67.3M | $48.7M | -$1.313B | $509.8M | $48.5M | $431.8M | -$1.264B | $485.6M | $519.3M | $415.8M | -$1.158B | $462M | $483.8M | $378.3M | -$1.106B | $438.1M | $465M | $357.2M | -$1.006B | $421.9M | $408.9M | $315.2M | -$961.8M | $384.6M | $378.7M | $313.4M |
| -$101M | -$92M | -$109M | -$131M | -$145M | -$91M | $122M | -$608M | -$131M | -$134M | -$198M | -$137M | -$134M | -$119M | -$108M | -$93M | $9M | -$36M | -$1.603B | -$52M | -$35M | -$64M | -$103M | -$78M | -$83M | -$102M | -$148M | -$95M | -$78M | -$88M | -$140M | -$71M | -$107M | -$82M | -$82M | -$57M | -$76M | -$42M | -$89M | -$81M | -$42M | -$84M | -$80M | -$113M | -$72M | -$89M | -$111M | -$102M | -$96M | -$114M | -$57M | -$86M | -$64M | -$102M | -$77M | -$46M | -$42M | -$59M | -$113M | -$55M | -$61M | -$107M | -$39M | -$83M | -$45M | -$65M | -$54M | -$104M | -$61M | -$60M | -$1M | -$13M | -$78M | -$76M | -$121M | - | $12M | $1M | $46M | $2M | $4M | $1M | -$442M | $16M | -$50M | -$25M | $14M | - | -$23M | -$8M | -$3M | -$1M | $61M | $2M | -$241M | -$10M | -$9M | -$35M | -$308M | -$3M | -$5M | -$5M | -$261M | -$2M | -$79M | - | -$163.4M | $19M | $7.6M | $1M | $214.7M | -$182M | $6.6M | $5.7M | -$1.9M | $700K | $26.4M | $5M | -$54.8M | $31.3M | $33.6M | $10.4M | $106.2M | -$77.4M | $3.8M | $1.2M | $112.4M | -$112.2M | -$1M | -$1.4M | -$1.8M | $900K | -$200K | $100K | $1M | -$600K | $2.2M | $2.4M | $7.9M | $2.7M | -$300K | -$300K | $18M | -$3.5M | -$3.1M | -$3M | - | - | -$2.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $14M | $12M | $15M | $13M | $14M | $13M | $22M | $24M | $16M | $20M | $19M | $13M | $12M | $9M | $6M | $3M | $3M | $3M | $4M | $2M | $1M | $2M | $1M | $2M | $1M | $4M | $5M | $5M | $4M | $3M | $4M | $6M | $5M | $6M | $5M | $4M | $3M | $3M | $4M | $3M | $2M | $3M | $3M | $4M | $2M | $2M | $2M | $2M | $1M | $2M | $1M | $1M | $1M | $2M | $2M | $2M | $1M | $2M | $3M | $2M | $2M | $4M | $3M | $3M | $2M | $1M | $2M | $1M | $1M | $2M | - | - | $2M | $3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $105M | $97M | $95M | $101M | $103M | $99M | $108M | $119M | $112M | $113M | $113M | $111M | $110M | $102M | $90M | $76M | $64M | $54M | $50M | $66M | $68M | $69M | $72M | $69M | $73M | $80M | $88M | $95M | $97M | $98M | $102M | $105M | $103M | $74M | $65M | $64M | $61M | $62M | $62M | $59M | $58M | $64M | $68M | $68M | $69M | $65M | $65M | $64M | $66M | $58M | $57M | $58M | $61M | $60M | $56M | $57M | $55M | $58M | $58M | $58M | $60M | $56M | $56M | $55M | $45M | $47M | $58M | $66M | $62M | $61M | - | - | $79M | $77M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$10M | -$7M | -$29M | -$43M | -$56M | -$5M | $208M | -$513M | -$35M | -$41M | -$104M | -$39M | -$36M | -$26M | -$24M | -$20M | $70M | $15M | -$1.557B | $12M | $32M | $3M | -$32M | -$11M | -$11M | -$26M | -$65M | -$5M | $15M | $7M | -$42M | $28M | -$9M | -$14M | -$22M | $3M | -$18M | $17M | -$31M | -$25M | $14M | -$23M | -$15M | -$49M | -$5M | -$26M | -$48M | -$40M | -$31M | -$58M | -$1M | -$29M | -$4M | -$44M | -$23M | $9M | $12M | -$3M | -$58M | $1M | -$3M | -$55M | $14M | -$31M | -$2M | -$19M | $2M | -$39M | - | -$1M | -$1M | -$13M | -$1M | -$2M | -$121M | - | $12M | $1M | $46M | $2M | $4M | $1M | -$442M | $16M | -$50M | -$25M | $14M | - | -$23M | -$8M | -$3M | -$1M | $61M | $2M | -$241M | -$10M | -$9M | -$35M | -$308M | -$3M | -$5M | -$5M | -$261M | -$2M | -$79M | - | -$163.4M | $19M | $7.6M | $1M | $214.7M | -$182M | $6.6M | $5.7M | -$1.9M | $700K | $26.4M | $5M | -$54.8M | $31.3M | $33.6M | $10.4M | $106.2M | -$77.4M | $3.8M | $1.2M | $112.4M | -$112.2M | -$1M | -$1.4M | -$1.8M | $900K | -$200K | $100K | $1M | -$600K | $2.2M | $2.4M | $7.9M | $2.7M | -$300K | -$300K | $18M | -$3.5M | -$3.1M | -$3M | - | - | -$2.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $365M | $275M | $273M | $322M | $293M | $272M | $521M | -$177M | $265M | $134M | $143M | $252M | $239M | $161M | $144M | $203M | $402M | $307M | -$1.286B | $285M | $319M | $263M | $248M | $248M | $128M | $151M | $91M | $257M | $260M | $178M | $94M | $293M | $201M | $152M | $162M | $287M | $201M | $179M | $128M | $254M | $250M | $137M | $130M | $208M | $202M | $99M | $35M | $225M | $177M | $79M | $79M | $195M | $209M | $93M | $75M | $231M | $208M | $122M | $49M | $245M | $210M | $83M | $99M | $208M | $201M | $106M | $41M | $144M | $182M | $92M | $9M | $190M | $172M | $74M | -$111M | $137M | $129M | $48M | $81M | $114M | $108M | $33M | -$426M | $109M | $26M | -$19M | -$19M | $84M | $55M | -$5M | -$43M | $51M | $101M | -$15M | -$263M | $71M | $65M | -$34M | -$404M | -$4M | $21M | -$61M | -$345M | $67M | $4M | $42M | -$101.6M | $175M | $154.6M | $57.9M | -$55.8M | -$24.9M | $190.1M | $69.6M | $67.8M | $120.6M | $196.1M | $64.8M | $65.9M | $163.5M | $138.8M | $50.2M | $13.6M | -$43.8M | $73.8M | $56.2M | $53.6M | -$15.9M | $94.8M | $54.1M | $50M | $93.2M | $88M | $47.1M | $38M | $84.5M | $88M | $45.9M | $41.7M | $66.6M | $62.7M | $40.8M | $35.1M | $56.1M | $51.6M | $35.7M | - | - | $42.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $89M | $70M | $73M | $84M | $78M | $46M | $128M | -$39M | $54M | $40M | $59M | $62M | $59M | $42M | $25M | $55M | $85M | $78M | -$342M | $74M | $146M | $65M | $62M | $70M | $39M | $38M | -$24M | $54M | $88M | $48M | $20M | $102M | $55M | $39M | $223M | $79M | $53M | $46M | $35M | $48M | $65M | $38M | $44M | $48M | $49M | $37M | -$1M | -$41M | $50M | $33M | $2M | $67M | $55M | $24M | $11M | -$111M | $51M | $32M | -$376M | $87M | $54M | $41M | $22M | $47M | $57M | $39M | -$64M | $3M | $44M | $24M | -$1M | $45M | $42M | $26M | -$462M | $22M | $22M | $18M | -$104M | $16M | $19M | $7M | -$15M | $17M | $3M | -$5M | $26M | $27M | $16M | $8M | $11M | $45M | $20M | $19M | -$19M | $3M | $26M | $20M | $518M | $7M | $14M | -$11M | -$108M | $23M | $8M | $19M | -$35.5M | $57M | $55M | $28.4M | -$14.5M | -$3.8M | $64.4M | $27.9M | $22.5M | $35.3M | $64.1M | $25.8M | $26.7M | $54.1M | $34.7M | $18.9M | $7.5M | -$23.9M | $21.6M | $19.7M | $13.5M | -$8.4M | $30M | $20.5M | $14.8M | $33.5M | $31.4M | $17.7M | $8.2M | $34M | $39.3M | $19.5M | $15.9M | $25.8M | $24M | $18.1M | $13.6M | $23.9M | $19.5M | $14.3M | - | - | $15.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $276M | $206M | $201M | $239M | $216M | $227M | $392M | -$132M | $207M | $93M | $78M | $200M | $187M | $122M | $122M | $158M | $329M | $246M | -$960M | $131M | $173M | $245M | $188M | $245M | $141M | $114M | $116M | $204M | $174M | $131M | $75M | $193M | $147M | $113M | -$61M | $208M | $148M | $133M | $93M | $206M | $185M | $99M | $86M | $160M | $153M | $62M | $36M | $266M | $127M | $46M | $79M | $127M | $155M | $67M | $67M | $344M | $157M | $90M | $39M | $159M | $156M | $42M | $80M | $161M | $144M | $67M | $107M | $141M | $139M | $63M | $10M | $145M | $130M | $48M | $351M | $115M | $107M | $30M | $181M | $97M | $65M | $24M | -$429M | $88M | $35M | -$6M | -$4M | $65M | $39M | -$11M | -$46M | $16M | $81M | -$27M | -$268M | $73M | $70M | -$50M | -$918M | -$11M | $7M | -$46M | -$237M | $49M | $2M | $27M | -$60.2M | $125M | $107.8M | $31.1M | -$42.5M | -$18.1M | $126.6M | $40M | $43M | $80.3M | $134.8M | $43.6M | $37.7M | $112.4M | $106.4M | $40.1M | $6.4M | -$17.5M | $55M | $40.7M | $42.6M | -$9.6M | $60.8M | $33.9M | $19.9M | $60.1M | $56.6M | -$36.3M | $30.8M | $50M | $48.4M | $26.2M | $26.1M | $38.7M | $37.4M | $22.7M | $21.5M | $32.2M | $32.1M | $21.4M | $18.8M | $29M | $27.2M | $19.2M | $18.2M | $28.9M | $28M | $18.4M | $16.5M | $27.9M | $26.7M | $17.1M | $15.5M | $24.7M | $23.8M | $15.4M | $14.1M | $23.3M | $21.1M | $13.2M | $11.3M | $18.7M | $17.9M | $11.5M |
Minority Interests | -$31M | -$31M | -$51M | -$25M | -$35M | -$34M | -$34M | -$43M | -$33M | -$26M | -$46M | -$41M | -$30M | -$20M | -$33M | -$31M | -$34M | -$30M | -$41M | -$29M | -$45M | -$34M | -$37M | -$31M | -$15M | -$26M | -$29M | -$21M | -$37M | -$28M | -$22M | -$29M | -$15M | -$23M | -$28M | -$31M | -$20M | -$26M | -$28M | -$23M | -$16M | -$20M | -$20M | -$19M | -$11M | -$18M | -$23M | -$22M | -$21M | -$22M | -$30M | -$26M | -$22M | -$26M | -$38M | -$19M | -$23M | -$21M | -$31M | -$30M | -$27M | -$26M | -$35M | -$35M | -$32M | -$26M | -$26M | -$33M | -$34M | -$23M | -$24M | -$31M | -$31M | -$21M | -$19M | -$23M | -$19M | -$12M | -$14M | -$12M | -$15M | -$14M | -$29M | -$10M | -$7M | -$4M | -$23M | -$7M | -$6M | -$5M | -$8M | -$10M | -$9M | -$7M | -$4M | -$2M | -$6M | -$4M | $0 | -$2M | -$2M | - | $0 | -$5M | -$6M | -$4M | -$5.9M | -$7M | -$8.2M | -$1.6M | $1.2M | -$3M | -$900K | $1.7M | -$5.3M | $5M | -$2.8M | -$4.6M | $1.5M | -$3M | -$2.3M | -$8.8M | -$300K | -$2.4M | -$2.8M | -$4.2M | -$2.5M | $2.1M | $4M | -$300K | -$800K | -$400K | - | - | - | $500K | $300K | $200K | -$300K | $2.1M | $1.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $245M | $175M | $150M | $214M | $181M | $193M | $358M | -$175M | $174M | $67M | $32M | $159M | $157M | $102M | $89M | $127M | $295M | $216M | -$1.001B | $102M | $128M | $211M | $151M | $214M | $126M | $88M | $87M | $183M | $137M | $103M | $53M | $164M | $132M | $90M | -$89M | $177M | $128M | $107M | $65M | $183M | $169M | $79M | $66M | $141M | $142M | $44M | $13M | $244M | $106M | $24M | $49M | $101M | $133M | $41M | $29M | $325M | $134M | $69M | $8M | $129M | $129M | $16M | $45M | $126M | $112M | $41M | $81M | $108M | $105M | $40M | -$14M | $114M | $99M | $27M | $332M | $92M | $88M | $18M | $167M | $85M | $50M | $10M | -$458M | $78M | $28M | -$10M | -$27M | $58M | $33M | -$16M | -$54M | $6M | $72M | -$34M | -$272M | $71M | $64M | -$54M | -$918M | -$13M | $5M | -$46M | -$237M | $44M | -$4M | $23M | -$66.1M | $118M | $99.6M | $29.5M | -$41.3M | -$21.1M | $125.7M | $41.7M | $37.7M | $85.3M | $132M | $39M | $39.2M | $109.4M | $104.1M | $31.3M | $6.1M | -$19.9M | $52.2M | $36.5M | $40.1M | -$7.5M | $64.8M | $33.6M | $19.1M | $59.7M | $56.6M | -$36.3M | $30.8M | $50.5M | $48.7M | $26.4M | $25.8M | $40.8M | $38.7M | $22.7M | $21.5M | $32.2M | $32.1M | $21.4M | $18.8M | $29M | $27.2M | $19.2M | $18.2M | $28.9M | $28M | $18.4M | $16.5M | $27.9M | $26.7M | $17.1M | $15.5M | $24.7M | $23.8M | $15.4M | $14.1M | $23.3M | $21.1M | $13.2M | $11.3M | $18.7M | $17.9M | $11.5M |
Shares Outstanding (Basic) | 109.4M | 112M | 113.67M | 115.2M | 115.33M | 116.67M | 118.3M | 119.27M | 119.65M | 119.6M | 119.51M | 119.5M | 119.39M | 119.24M | 119.16M | 119.7M | 120.98M | 123.64M | 125.99M | 128.73M | 133.15M | 133.62M | 133.46M | 133.3M | 133.27M | 134.08M | 133.99M | 133.91M | 133.87M | 133.79M | 133.74M | 133.73M | 133.61M | 133.48M | 133.45M | 134.02M | 135.27M | 138.48M | - | 138.67M | 138.45M | 138.11M | 138.08M | 138.05M | 137.91M | 139.18M | 137.45M | 137.38M | 137.25M | 136.82M | 136.57M | 137.82M | 141.16M | 142.5M | 143.04M | 145.47M | 147.98M | 147.81M | - | 150.14M | 152.34M | 154.61M | - | 159.18M | 160.96M | 160.71M | - | 159.21M | 158.92M | 158.49M | - | 160.01M | 159.63M | 159.19M | - | 161.24M | 162.9M | 162.27M | - | 165.71M | 167.09M | 167.08M | - | 165.87M | 165.69M | 165.82M | - | 165.31M | 165.17M | 165.08M | - | 164.94M | 164.91M | 163.84M | - | 158.44M | 131.16M | 125.73M | - | 125.65M | 125.64M | 125.62M | - | 125.79M | 127.43M | 123.87M | - | 122.33M | 122.69M | 121.9M | - | 126M | 124.08M | 126.21M | - | 128.06M | 128.78M | 127.31M | - | 127.78M | 127.66M | 103.93M | - | 90.45M | 90M | 89.02M | - | 93.75M | 88.77M | 88.42M | - | 87.79M | 87.08M | 84.42M | - | 87.07M | 86.96M | 88M | - | 86.81M | 86M | 87.31M | - | 87.03M | 86.76M | 85.6M | - | 78.64M | 77.71M | 79.93M | - | 83.3M | 27.89M | 29.4M | - | 89.24M | 89.78M | 89.64M | - | 91.54M | 93.05M | 95.14M | - | 96.15M | 103.54M | 104.73M | - | 110.18M | 107.23M | 107.23M |
Shares Outstanding (Diluted) | 109.8M | 112.5M | 114.23M | 115.7M | 115.84M | 117.04M | 118.6M | 119.27M | 119.85M | 119.8M | 119.74M | 119.74M | 119.64M | 119.64M | 119.5M | 120.2M | 121.62M | 124.43M | 126.76M | 129.71M | 134.18M | 134.61M | 134.71M | 134.36M | 134M | 135.04M | 135.19M | 134.98M | 134.78M | 134.44M | 134.1M | 133.85M | 133.84M | 133.81M | 133.8M | 134.42M | 135.72M | 138.96M | - | 139.5M | 139.34M | 138.99M | 139.27M | 139.08M | 139.32M | 139.18M | 138.8M | 138.66M | 138.6M | 137.91M | 137.69M | 139.15M | 142.54M | 144.03M | 145.32M | 147.81M | 150.45M | 150.02M | - | 152.68M | 155.49M | 157.93M | - | 161.67M | 163.29M | 163.1M | - | 162.12M | 161.73M | 161.29M | - | 163.44M | 163.3M | 162.78M | - | 165.22M | 167.18M | 166.68M | - | 169.83M | 170.92M | 171.64M | - | 171.91M | 171.53M | 171.86M | - | 168M | 167.34M | 165.08M | - | 166.18M | 165.84M | 163.84M | - | 159.05M | 133.24M | 125.73M | - | 125.65M | 125.64M | 125.62M | - | 125.79M | 127.43M | 128.57M | - | 129.96M | 124.29M | 121.9M | - | 126M | 128M | 126.21M | - | 130.16M | 134.26M | 127.31M | - | 132.69M | 131.07M | 103.93M | - | 90.45M | 90M | 89.02M | - | 93.75M | 88.77M | 88.42M | - | 87.79M | 87.08M | 84.42M | - | 87.07M | 86.96M | 88M | - | 86.81M | 86M | 87.31M | - | 87.03M | 86.76M | 85.6M | - | 78.64M | 77.71M | 79.93M | - | 83.3M | 27.89M | 29.4M | - | 89.24M | 89.78M | 89.64M | - | 91.54M | 93.05M | 95.14M | - | 96.15M | 103.54M | 104.73M | - | 110.18M | 107.23M | 107.23M |
EPS (Basic) | $2.24 | $1.56 | $1.32 | $1.86 | $1.57 | $1.65 | $3.03 | -$1.47 | $1.45 | $0.56 | $0.27 | $1.33 | $1.31 | $0.86 | $0.75 | $1.06 | $2.44 | $1.75 | -$7.95 | $0.79 | $0.96 | $1.58 | $1.13 | $1.61 | $0.95 | $0.66 | $0.65 | $1.37 | $1.02 | $0.77 | $0.40 | $1.23 | $0.99 | $0.67 | -$0.67 | $1.32 | $0.95 | $0.77 | - | $1.32 | $1.22 | $0.57 | $0.48 | $1.02 | $1.03 | $0.32 | $0.09 | $1.78 | $0.77 | $0.18 | $0.36 | $0.82 | $0.94 | $0.29 | $0.20 | $2.23 | $0.91 | $0.47 | - | $0.86 | $0.85 | $0.10 | - | $0.85 | $0.70 | $0.26 | - | $0.68 | $0.66 | $0.25 | - | $0.71 | $0.62 | $0.17 | - | $0.57 | $0.54 | $0.11 | - | $0.51 | $0.30 | $0.06 | - | $0.47 | $0.17 | -$0.06 | - | $0.35 | $0.20 | -$0.10 | - | $0.04 | $0.44 | -$0.21 | - | $0.45 | $0.49 | -$0.43 | - | -$0.10 | $0.04 | -$0.37 | - | $0.35 | -$0.03 | $0.17 | - | $0.93 | $0.78 | $0.21 | - | -$0.20 | $0.98 | $0.29 | - | $0.62 | $0.98 | $0.26 | - | $0.81 | $0.77 | $0.28 | - | -$0.22 | $0.58 | $0.41 | - | -$0.08 | $0.73 | $0.38 | - | $0.68 | $0.65 | -$0.43 | - | $0.58 | $0.56 | $0.30 | - | $0.47 | $0.45 | $0.26 | - | $0.37 | $0.37 | $0.25 | - | $0.37 | $0.35 | $0.24 | - | $0.35 | $0.34 | $0.22 | - | $0.30 | $0.28 | $0.18 | - | $0.26 | $0.25 | $0.16 | - | $0.24 | $0.21 | $0.13 | - | $0.17 | $0.16 | $0.10 |
EPS (Diluted) | $2.23 | $1.56 | $1.31 | $1.85 | $1.56 | $1.65 | $3.02 | -$1.47 | $1.45 | $0.56 | $0.27 | $1.33 | $1.31 | $0.85 | $0.74 | $1.06 | $2.43 | $1.74 | -$7.95 | $0.79 | $0.95 | $1.57 | $1.12 | $1.59 | $0.94 | $0.65 | $0.64 | $1.36 | $1.02 | $0.77 | $0.40 | $1.23 | $0.99 | $0.67 | -$0.67 | $1.32 | $0.94 | $0.77 | - | $1.31 | $1.21 | $0.57 | $0.47 | $1.01 | $1.02 | $0.32 | $0.09 | $1.76 | $0.76 | $0.17 | $0.36 | $0.81 | $0.93 | $0.28 | $0.20 | $2.20 | $0.89 | $0.46 | - | $0.84 | $0.83 | $0.10 | - | $0.84 | $0.69 | $0.25 | - | $0.67 | $0.65 | $0.25 | - | $0.70 | $0.61 | $0.17 | - | $0.56 | $0.53 | $0.11 | - | $0.50 | $0.29 | $0.06 | - | $0.45 | $0.16 | -$0.06 | - | $0.35 | $0.20 | -$0.10 | - | $0.04 | $0.43 | -$0.21 | - | $0.45 | $0.48 | -$0.43 | - | -$0.10 | $0.04 | -$0.37 | - | $0.35 | -$0.03 | $0.17 | - | $0.91 | $0.77 | $0.21 | - | -$0.20 | $0.95 | $0.29 | - | $0.61 | $0.94 | $0.26 | - | $0.78 | $0.75 | $0.28 | - | -$0.22 | $0.58 | $0.41 | - | -$0.08 | $0.73 | $0.38 | - | $0.68 | $0.65 | -$0.43 | - | $0.58 | $0.56 | $0.30 | - | $0.47 | $0.45 | $0.26 | - | $0.37 | $0.37 | $0.25 | - | $0.37 | $0.35 | $0.24 | - | $0.35 | $0.34 | $0.22 | - | $0.30 | $0.28 | $0.18 | - | $0.26 | $0.25 | $0.16 | - | $0.24 | $0.21 | $0.13 | - | $0.17 | $0.16 | $0.10 |
EBIT | $470M | $372M | $368M | $423M | $396M | $371M | $629M | -$58M | $377M | $247M | $256M | $363M | $349M | $263M | $234M | $279M | $466M | $361M | -$1.236B | $351M | $387M | $332M | $320M | $317M | $201M | $231M | $179M | $352M | $357M | $276M | $196M | $398M | $304M | $226M | $227M | $351M | $262M | $241M | $190M | $313M | $308M | $201M | $198M | $276M | $271M | $164M | $100M | $289M | $243M | $137M | $136M | $253M | $270M | $153M | $131M | $288M | $263M | $180M | $107M | $303M | $270M | $139M | $155M | $263M | $246M | $153M | $99M | $210M | $244M | $153M | $67M | $276M | $251M | $151M | $91M | $214M | $190M | $120M | $107M | $183M | $171M | $96M | $103M | $185M | $169M | $98M | $96M | $173M | $166M | $93M | $63M | $160M | $138M | $67M | $57M | $165M | $164M | $95M | $9M | $112M | $141M | $53M | $13M | $171M | $180M | $134M | $154.1M | $250M | $246.4M | $151.6M | -$163.8M | $262.3M | $288.5M | $156M | $160.5M | $199.4M | $257.1M | $149.7M | $145.4M | $241.9M | $218.3M | $110.7M | -$55.3M | $74.1M | $110.8M | $94.7M | -$28.1M | $121.1M | $113.9M | $77.5M | $73.4M | $116.8M | $112.8M | $67.3M | $63.5M | $100.5M | $103.6M | $61.2M | $55M | $83.1M | $80.5M | $56.8M | $34.6M | $79.4M | $67.3M | $48.7M | -$1.313B | $509.8M | $48.5M | $431.8M | -$1.264B | $485.6M | $519.3M | $415.8M | -$1.158B | $462M | $483.8M | $378.3M | -$1.106B | $438.1M | $465M | $357.2M | -$1.006B | $421.9M | $408.9M | $315.2M | -$961.8M | $384.6M | $378.7M | $313.4M |
EBITDA | $592M | $491M | $506M | $577M | $570M | $481M | $527M | $46M | $514M | $391M | $477M | $514M | $494M | $401M | $381M | $416M | $514M | $464M | -$1.087B | $458M | $469M | $457M | $471M | $450M | $317M | $348M | $367M | $477M | $436M | $409M | $336M | $510M | $443M | $322M | $313M | $430M | $353M | $295M | $280M | $401M | $359M | $284M | $276M | $386M | $338M | $241M | $203M | $382M | $321M | $230M | $173M | $316M | $304M | $231M | $201M | $325M | $296M | $225M | $209M | $349M | $318M | $234M | $185M | $334M | $292M | $216M | $97M | $298M | $244M | $154M | $68M | $289M | $251M | $153M | $212M | $214M | $178M | $119M | $61M | $239M | $167M | $149M | $618M | $169M | $281M | $184M | $173M | $239M | $265M | $178M | $145M | $245M | $162M | $143M | $388M | $275M | $267M | $221M | $441M | $242M | $270M | $182M | $391M | $298M | $384M | $262M | $443.5M | $363M | $369.8M | $283.6M | -$252.1M | $578.2M | $418M | $286.9M | $287.6M | $335.3M | $369.6M | $284M | $336.3M | $340.6M | $319.9M | $194.9M | -$101.7M | $218.8M | $172M | $157.7M | -$82.5M | $286.4M | $169.6M | $131.4M | $128.3M | $165.1M | $159.5M | $110.1M | $105.2M | $134.4M | $134.3M | $92.3M | $72.9M | $113.4M | $116.9M | $90.6M | $16.6M | $82.9M | $70.4M | $51.7M | -$1.313B | $509.8M | $51.2M | $431.8M | -$1.264B | $485.6M | $519.3M | $415.8M | -$1.158B | $462M | $483.8M | $378.3M | -$1.106B | $438.1M | $465M | $357.2M | -$1.006B | $421.9M | $408.9M | $315.2M | -$961.8M | $384.6M | $378.7M | $313.4M |