Calumet, Inc.(CLMT:US)
Market Cap$5.073B
Key Metrics
Price$57.75
Revenue (TTM)$4.591B
Holders Revenue (TTM)-
Gross Profit (TTM)$301.5M
Earnings (TTM)-$136.8M
EBITDA (TTM)$142M
Op. Margin (TTM)1.19%
Dividend Yield-
Holders Yield-
Cash on hand$109.8M
Total Assets$2.803B
Net Assets-$886.5M
Total Debt$2.259B
Key Metrics
Price$57.75
Revenue (TTM)$4.591B
Holders Revenue (TTM)-
Gross Profit (TTM)$301.5M
Earnings (TTM)-$136.8M
EBITDA (TTM)$142M
Op. Margin (TTM)1.19%
Dividend Yield-
Holders Yield-
Cash on hand$109.8M
Total Assets$2.803B
Net Assets-$886.5M
Total Debt$2.259B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.445B | $1.03B | $1.039B | $1.078B | $1.027B | $993.9M | $949.5M | $1.1B | $1.134B | $1.006B | $976.9M | $1.149B | $1.018B | $1.037B | $999.8M | $1.165B | $1.424B | $1.098B | $865.8M | $874.9M | $807M | $600.3M | $553.9M | $568M | $453.7M | $692.6M | $774.8M | $929.6M | $896.9M | $851.3M | $848M | $953.5M | $945.5M | $750.5M | $698.1M | $1.027B | $967M | $886.5M | $946.9M | $966.6M | $972.9M | $713M | $898M | $1.14B | $1.156B | $1.019B | $1.339B | $1.676B | $1.435B | $1.341B | $1.243B | $1.506B | $1.354B | $1.319B | $1.221B | $1.18B | $1.087B | $1.17B | $1.018B | $777.78M | $733.77M | $605.24M | $596.21M | $595.27M | $514.65M | $484.62M | $495.87M | $492.43M | $444.04M | $414.26M | $498.68M | $724.37M | $671.22M | $594.72M | $436.93M | $428.08M | $421.73M | $351.11M | $368.68M | $444.75M | $429.93M | $397.69M | $394.09M | $363.87M |
Cost of Revenue | $1.427B | $1.117B | $1.042B | $704.3M | $1.07B | $1.075B | $865.9M | $1.096B | $1.07B | $927.3M | $954.9M | $887.9M | $946.3M | $940.7M | $964.9M | $1.026B | $1.28B | $1.065B | $833.3M | $741.6M | $787.9M | $642.3M | $532M | $551.5M | $389.2M | $669.1M | $684M | $811.8M | $789.8M | $715.3M | $752.2M | $850.2M | $822.1M | $637.3M | $651.3M | $898.8M | $823.3M | $757M | $866.4M | $856.3M | $841.6M | $626.8M | $866.1M | $975.2M | $953.5M | $823.4M | $1.216B | $1.493B | $1.336B | $1.216B | $1.131B | $1.443B | $1.253B | $1.184B | $1.079B | $1.021B | $958.2M | $1.085B | $938.03M | $681.18M | $683.21M | $558.38M | $540.86M | $533.17M | $465.03M | $452.94M | $461.26M | $451.28M | $425.67M | $335.29M | $417.49M | $647.4M | $610.34M | $559.89M | $408.95M | $390.21M | $361.26M | $296.08M | $325.61M | $393.19M | $371.47M | $346.45M | $349.14M | $325.12M |
Gross Profit | $18.3M | -$87.5M | -$3M | $373.7M | -$43.6M | -$81.4M | $83.6M | $4.9M | $63.8M | $78.5M | $22M | $261.5M | $71.5M | $96.6M | $34.9M | $139.3M | $143.9M | $32.7M | $32.5M | $133.3M | $19.1M | -$42M | $21.9M | $16.5M | $64.5M | $23.5M | $90.8M | $117.8M | $107.1M | $136M | $95.8M | $103.3M | $123.4M | $113.2M | $46.8M | $127.7M | $143.7M | $129.5M | $80.5M | $110.3M | $131.3M | $86.2M | $31.9M | $164.8M | $202.7M | $195.2M | $123.3M | $182.6M | $99M | $124.8M | $112.5M | $62.1M | $101M | $134.4M | $141.72M | $158.4M | $128.8M | $84.2M | $80.1M | $96.6M | $50.57M | $46.86M | $55.35M | $62.11M | $49.62M | $31.68M | $34.61M | $41.16M | $18.37M | $78.97M | $81.19M | $76.97M | $60.88M | $34.83M | $27.98M | $37.88M | $60.47M | $55.03M | $43.07M | $51.56M | $58.46M | $51.25M | $44.95M | $38.75M |
| $58.3M | $83.8M | $51.7M | $44.4M | $57.4M | $29.5M | $38.2M | $62M | $57.6M | $42.2M | $9.5M | $48.5M | $46.4M | $53.6M | $47.4M | $57.4M | $48.2M | $50M | $54.8M | $40M | $52.6M | $64.7M | $59.2M | $47.3M | $41.6M | $47.5M | $66.8M | $75.5M | $81.5M | $85.4M | $79.3M | $75.8M | $73.7M | $69.5M | $29.5M | $88.5M | $84.2M | $84.5M | $101M | $95.6M | $96.3M | $99.3M | $115.3M | $115.3M | $115M | $122.5M | $123.4M | $117M | $105.7M | $87.4M | $79.1M | $77.4M | $70.7M | $77M | $64.42M | $57.8M | $48.4M | $47.5M | $49.12M | $38.39M | $25.25M | $34.14M | $34.93M | $31.23M | $28.76M | $27.74M | $27.56M | $26.15M | $23.3M | $24.9M | $24.45M | $35.37M | $31.94M | $33.39M | -$143.77M | $20.6M | $21.53M | $20.06M | $19.04M | $22.02M | $20.88M | $19.87M | $24.14M | $17.99M | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $52.9M | $78.3M | $51.7M | $42.3M | $53.3M | $24.4M | $56.5M | $55.1M | $52.6M | $37M | $42M | $52.6M | $41.2M | $50.6M | $56.1M | $54.9M | $38.7M | $45.2M | $66.6M | $43.3M | $44.2M | $49.8M | $52.4M | $40.9M | $39.4M | $33.5M | $71.1M | $73.8M | $83.7M | $84.1M | $78M | $77.8M | $75.5M | $85.6M | $33M | $84.7M | $83.1M | $82.6M | $100.6M | $96.6M | $96M | $97.3M | $113.2M | $112.4M | $111.8M | $119.6M | $118.8M | $112.3M | $102.9M | $85.3M | $76.7M | $64.6M | $69.7M | $76.4M | $61.46M | $56.2M | $47M | $45.7M | $49.12M | $37.84M | $25.25M | $33.6M | $34.34M | $30.66M | $28.28M | $27.42M | $27.08M | $25.96M | $23.03M | $24.48M | $51.94M | $33.65M | $30.59M | $32.11M | $20.4M | $17.45M | $20.48M | $18.97M | $18.82M | $20.75M | $19.8M | $18.84M | $24.3M | $17.15M |
| Other Operating Expenses | $5.4M | $5.5M | - | $2.1M | $4.1M | $5.1M | -$18.3M | $6.9M | $5M | $5.2M | -$32.5M | -$4.1M | $5.2M | $3M | -$8.7M | $2.5M | $9.5M | $4.8M | -$11.8M | -$3.3M | $8.4M | $14.9M | $6.8M | $6.4M | $2.2M | $14M | -$4.3M | $1.7M | -$2.2M | $1.3M | $1.3M | -$2M | -$1.8M | -$16.1M | -$3.5M | $3.8M | $1.1M | $1.9M | $400K | -$1M | $300K | $2M | $2.1M | $2.9M | $3.2M | $2.9M | $4.6M | $4.7M | $2.8M | $2.1M | $2.4M | $12.8M | $1M | $600K | $2.96M | $1.6M | $1.4M | $1.8M | - | $543K | - | $535K | $590K | $565K | $480K | $327K | $478K | $191K | $278K | $418K | -$27.49M | $1.72M | $1.35M | $1.28M | -$164.17M | $3.14M | $1.05M | $1.09M | $221K | $1.27M | $1.07M | $1.03M | -$162K | $843K |
Operating Income | -$40M | -$171.3M | -$63.2M | $329.3M | -$101M | -$110.9M | $24.7M | -$57.1M | $6.2M | $36.3M | -$9M | $213M | $25.1M | $43M | -$26.2M | $81.9M | $95.7M | -$17.3M | -$34.8M | $93.3M | -$33.5M | -$106.7M | -$40.9M | -$30.8M | $22.9M | -$24M | $19M | $36.6M | $20.9M | $45.5M | $11.6M | $21.6M | $44.3M | $41.8M | $10.6M | $32.4M | $54.7M | $39.8M | -$25.9M | $9.9M | $30.8M | -$18.8M | -$87M | $43.4M | $83.7M | $68.7M | -$3.6M | $61.4M | -$10.3M | $35.3M | $28.9M | -$19M | $27.3M | $54.4M | $73.6M | $98.8M | $78.5M | $35M | $31.42M | $56.53M | $24.11M | $11.37M | $19.25M | $30.14M | $20.24M | $3.23M | $6.37M | $13.84M | -$5.8M | $52.95M | $56.74M | $41.61M | $28.95M | $1.44M | $171.75M | $17.28M | $38.94M | $34.98M | $24.03M | $29.54M | $37.59M | $31.38M | $20.81M | $20.76M |
| -$77.1M | -$166.5M | -$25.9M | -$57.3M | -$46.7M | -$50.7M | -$66M | -$42.8M | -$44.8M | -$77.7M | -$37.4M | -$112.7M | -$47M | -$23.9M | -$48.8M | -$65.8M | -$110.4M | -$77.5M | -$52.3M | -$41.4M | -$44M | -$39.2M | -$41M | -$25.2M | -$19.1M | $10.1M | -$57.8M | -$40.7M | -$37.4M | -$29.2M | $7.2M | -$37.2M | -$94.7M | -$44.9M | -$20.7M | -$58.6M | -$42.7M | -$38.4M | -$54.3M | -$50.9M | -$178.4M | -$48.7M | -$36.4M | -$100.2M | -$90.3M | -$49.7M | -$61.1M | -$49.9M | $100K | -$84.9M | -$44.5M | -$15.7M | -$19.3M | -$8.2M | -$27.72M | -$56.2M | -$12.5M | $17M | -$4.29M | -$36.68M | -$31.6M | -$6.9M | -$9.53M | -$8.84M | -$21.05M | -$16.14M | $1.71M | -$9.95M | -$20.12M | $22.77M | -$38K | -$43.72M | $21.1M | -$102K | $1.6M | -$8.89M | -$887K | -$6.87M | $8M | $6.64M | -$12.06M | -$23.87M | $18.15M | -$53.64M | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $52M | $51.1M | $50.8M | $53.6M | $52.9M | $58.5M | $61.4M | $57.7M | $56.8M | $60.8M | $58M | $58.7M | $55.8M | $49.2M | $39.9M | $41.8M | $42.6M | $51.6M | $40.2M | $38.2M | $36.9M | $34.2M | $32.7M | $33.3M | $30.6M | $29.3M | $35.4M | $33.8M | $33.1M | $32.3M | $35.1M | $37.7M | $37.5M | $45.2M | $47.3M | $47.4M | $44.5M | $43.9M | $44M | $44.6M | $42.8M | $30.3M | $25M | $25.5M | $27.4M | $27M | $27.5M | $28.4M | $28.7M | $26.2M | $23.1M | $24.2M | $24.7M | $24.8M | $24.33M | $24.2M | $18.4M | $18.6M | $18.15M | $12.58M | $10.54M | $7.48M | $7.99M | $7.79M | $7.28M | $7.43M | $8.24M | $8.24M | $8.45M | $8.64M | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$25.1M | -$115.4M | $24.9M | -$3.7M | $6.2M | $7.8M | -$4.6M | $14.9M | $12M | -$16.9M | $20.6M | -$54M | $8.8M | $25.3M | -$8.9M | -$24M | -$67.8M | -$25.9M | -$12.1M | -$3.2M | -$7.1M | -$5M | -$8.3M | $8.1M | $11.5M | $39.4M | -$22.4M | -$6.9M | -$4.3M | $3.1M | $42.3M | $500K | -$57.2M | $300K | $26.6M | -$11.2M | $1.8M | $5.5M | -$10.3M | -$6.3M | -$135.6M | -$18.4M | -$11.4M | -$74.7M | -$62.9M | -$22.7M | -$33.6M | -$21.5M | $28.8M | -$58.7M | -$21.4M | $8.5M | $5.4M | $16.6M | -$3.4M | -$32M | $5.9M | $35.6M | $13.86M | -$24.1M | -$21.05M | $586K | -$1.54M | -$1.04M | -$13.78M | -$8.71M | $9.95M | -$1.71M | -$11.67M | $31.41M | -$38K | -$43.72M | $21.1M | -$102K | $1.6M | -$8.89M | -$887K | -$6.87M | $8M | $6.64M | -$12.06M | -$23.87M | $18.15M | -$53.64M |
Income Before Tax | -$117.1M | -$337.8M | -$89.1M | $272M | -$147.7M | -$161.6M | -$41.3M | -$99.9M | -$38.6M | -$41.4M | -$46.4M | $100.3M | -$21.9M | $19.1M | -$75M | $16.1M | -$14.7M | -$94.8M | -$87.1M | $51.9M | -$77.5M | -$145.9M | -$81.8M | -$56M | $3.8M | -$13.9M | -$38.8M | -$4.1M | -$16.5M | $16.3M | $18.8M | -$15.6M | -$50.4M | -$3.1M | -$10.1M | -$26.2M | $12M | $1.4M | -$80.2M | -$41M | -$147.6M | -$67.5M | -$123.4M | -$56.8M | -$6.6M | $19M | -$64.7M | $11.5M | -$10.2M | -$49.6M | -$15.6M | -$34.7M | $8M | $46.2M | $45.88M | $42.6M | $66M | $52M | $27.13M | $19.85M | -$7.48M | $4.47M | $9.71M | $21.3M | -$809K | -$12.91M | $8.25M | $3.89M | -$25.92M | $75.72M | $18.49M | -$12.37M | $41.96M | -$3.38M | $7.89M | $9.55M | $37.67M | $28.26M | $31.58M | $36.15M | $23.59M | $3.85M | - | - |
Income Tax | -$21.2M | -$20.8M | -$51.8M | -$41.4M | $200K | $400K | -$600K | $700K | $500K | $200K | $200K | $500K | $400K | $500K | $600K | $1.5M | $600K | $700K | $0 | $400K | $900K | $200K | $300K | $100K | $200K | $500K | -$200K | $500K | $300K | -$100K | -$300K | $400K | $800K | -$200K | $1M | -$100K | -$900K | -$100K | -$600K | -$7.6M | $300K | $200K | -$6.6M | -$7.9M | -$9.1M | -$4.8M | -$1.2M | $2.1M | -$1.9M | $200K | -$100K | $100K | $200K | $200K | $143K | $200K | $300K | $100K | $255K | $236K | $168K | $270K | $259K | $79K | $98K | $162K | $81K | -$79K | $67K | $82K | -$51K | $148K | $151K | $8K | $100K | $96K | $255K | $50K | $62K | $64K | $52K | $14K | - | - |
Net Income | -$95.9M | -$317M | -$37.3M | $313.4M | -$147.9M | -$162M | -$40.7M | -$100.6M | -$39.1M | -$41.6M | -$46.6M | $99.8M | -$22.3M | $18.6M | -$75.6M | $14.6M | -$15.3M | -$95.5M | -$87.1M | $51.5M | -$78.4M | -$146.1M | -$82.1M | -$56.1M | $3.6M | -$14.4M | -$38.6M | -$4.6M | -$16.8M | $16.4M | $18.1M | -$16.5M | -$51.9M | -$4.8M | -$83.6M | -$23.6M | $9.6M | -$6.2M | -$79.6M | -$33.4M | -$147.9M | -$67.7M | -$116.8M | -$48.9M | $2.5M | $23.8M | -$63.5M | $9.4M | -$8.3M | -$49.8M | -$15.5M | -$34.8M | $7.8M | $46M | $45.74M | $42.4M | $65.7M | $51.9M | $69.91M | $19.61M | -$7.65M | $4.2M | $9.45M | $21.22M | -$907K | -$13.07M | $8.17M | $3.97M | -$25.99M | $75.64M | $18.54M | -$12.52M | $41.81M | -$3.39M | $7.79M | $9.46M | $37.42M | $28.21M | $31.52M | $36.09M | $23.54M | $3.83M | $32.15M | -$39.41M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | $3.1M | $5.5M | $9.9M | $5.6M | $1.1M | $0 | $0 | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $18K | $261K | $23.57M | -$1.65M | $519K | -$1.51M | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $800K | - | - | - | -$5.8M | - | - | - | - | - | - | - | - | - | - | - | -$7.8M | - | - | -$42.42M | -$65.7M | -$51.92M | - | -$19.61M | - | -$4.2M | - | -$21.22M | - | - | - | -$3.97M | - | $31.51M | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$95.9M | -$317M | -$37.3M | $313.4M | -$147.9M | -$162M | -$40.7M | -$100.6M | -$39.1M | -$41.6M | -$46.6M | $102.9M | -$16.8M | $28.5M | -$70M | $15.7M | -$15.3M | -$95.5M | -$87.1M | $51.5M | -$78.4M | -$146.1M | -$82.1M | -$56.1M | $3.6M | -$14.4M | -$38.6M | -$4.6M | -$16.8M | $16.4M | $18.1M | -$16.5M | -$51.9M | -$4.8M | -$83.6M | -$23.6M | $8.8M | -$6.2M | -$79.6M | -$33.4M | -$142.1M | -$67.7M | -$116.8M | -$48.9M | $2.5M | $23.8M | -$63.5M | $9.4M | -$8.3M | -$49.8M | -$15.5M | -$34.8M | $15.6M | $46M | $45.74M | $84.82M | $131.4M | $103.82M | $69.91M | $39.23M | -$7.65M | $8.4M | $9.45M | $42.44M | -$889K | -$12.81M | $31.74M | $6.28M | -$25.47M | $42.62M | $18.54M | -$12.52M | $41.81M | -$3.39M | $7.79M | $9.46M | $37.42M | $28.21M | $31.52M | $36.09M | $23.54M | $3.83M | $32.15M | -$39.41M |
Shares Outstanding (Basic) | 87.59M | 87M | 86.91M | 86.9M | 86.8M | 86.43M | 86.09M | 85.53M | 80.56M | 80.35M | 80.17M | 80.17M | 80.15M | 79.83M | 79.51M | 79.38M | 79.42M | 79.07M | 79.05M | 78.92M | 78.93M | 78.59M | 78.43M | 78.74M | 78.66M | 78.4M | 78.33M | 78.3M | 78.21M | 78.11M | 78.09M | 77.78M | 77.73M | 78.05M | 77.78M | 77.63M | 77.55M | 77.41M | 77.35M | 77.33M | 76.76M | 76.45M | 76.12M | 76.11M | 76.09M | 71.23M | 69.78M | 69.68M | 69.6M | 69.62M | 69.64M | 69.63M | 69.57M | 62.83M | 57.75M | 57.75M | 55.03M | 51.68M | - | 41.83M | 39.89M | 36.88M | - | 35.34M | 35.36M | 35.35M | - | 32.23M | 32.23M | 32.23M | - | 19.17M | 19.17M | 19.17M | - | 16.37M | 16.37M | 16.37M | - | 16.19M | 13.07M | 12.95M | - | 25.28M |
Shares Outstanding (Diluted) | 87.59M | 87M | 86.91M | 86.9M | 86.8M | 86.43M | 86.09M | 85.53M | 80.56M | 80.35M | 80.17M | 80.39M | 80.15M | 79.94M | 79.51M | 80.46M | 79.42M | 79.07M | 79.05M | 78.97M | 78.93M | 78.59M | 78.43M | 78.74M | 78.68M | 78.4M | 78.33M | 78.3M | 78.21M | 78.18M | 78.22M | 77.78M | 77.73M | 78.05M | 77.78M | 77.63M | 77.71M | 77.41M | 77.35M | 77.33M | 76.76M | 76.45M | 76.12M | 76.11M | 76.09M | 71.28M | 69.78M | 69.85M | 69.6M | 69.62M | 69.64M | 69.63M | 69.77M | 63.02M | 57.9M | 57.83M | 55.07M | 51.74M | - | 41.84M | 39.89M | 36.9M | - | 35.35M | 35.36M | 35.35M | - | 32.23M | 32.23M | 32.23M | - | 19.17M | 19.17M | 19.17M | - | 16.37M | 16.37M | 16.37M | - | 16.19M | 13.07M | 12.95M | - | 25.28M |
EPS (Basic) | -$1.09 | -$3.64 | -$0.43 | $3.61 | -$1.70 | -$1.87 | -$0.47 | -$1.18 | -$0.48 | -$0.51 | -$0.59 | $1.24 | -$0.27 | $0.23 | -$0.86 | $0.19 | -$0.19 | -$1.18 | -$1.08 | $0.64 | -$0.97 | -$1.82 | -$1.03 | -$0.70 | $0.05 | -$0.18 | -$0.48 | -$0.06 | -$0.21 | $0.20 | $0.23 | -$0.21 | -$0.65 | -$0.06 | -$1.06 | -$0.30 | $0.12 | -$0.08 | -$1.01 | -$0.42 | -$1.89 | -$0.87 | -$1.56 | -$0.68 | -$0.02 | $0.27 | -$0.95 | $0.08 | -$0.17 | -$0.76 | -$0.27 | -$0.54 | $0.05 | $0.67 | $0.73 | $0.69 | $1.14 | $0.97 | - | $0.46 | -$0.19 | $0.11 | - | $0.59 | -$0.03 | -$0.36 | - | $0.12 | -$0.79 | $2.30 | - | $0.45 | $0.96 | $0.45 | - | $0.45 | $0.94 | $0.79 | - | $0.93 | $0.76 | $0.30 | - | -$1.56 |
EPS (Diluted) | -$1.09 | -$3.64 | -$0.43 | $3.61 | -$1.70 | -$1.87 | -$0.47 | -$1.18 | -$0.48 | -$0.51 | -$0.59 | $1.24 | -$0.27 | $0.23 | -$0.86 | $0.19 | -$0.19 | -$1.18 | -$1.08 | $0.64 | -$0.97 | -$1.82 | -$1.03 | -$0.70 | $0.05 | -$0.18 | -$0.48 | -$0.06 | -$0.21 | $0.20 | $0.23 | -$0.21 | -$0.65 | -$0.06 | -$1.06 | -$0.30 | $0.12 | -$0.08 | -$1.01 | -$0.42 | -$1.89 | -$0.87 | -$1.56 | -$0.68 | -$0.02 | $0.27 | -$0.95 | $0.08 | -$0.17 | -$0.76 | -$0.27 | -$0.54 | $0.05 | $0.66 | $0.73 | $0.69 | $1.14 | $0.97 | - | $0.46 | -$0.19 | $0.11 | - | $0.59 | -$0.03 | -$0.36 | - | $0.12 | -$0.79 | $2.30 | - | $0.45 | $0.96 | $0.45 | - | $0.45 | $0.94 | $0.79 | - | $0.93 | $0.76 | $0.30 | - | -$1.56 |
EBIT | -$65.1M | -$286.7M | -$38.3M | $325.6M | -$94.8M | -$103.1M | $20.1M | -$42.2M | $18.2M | $19.4M | $11.6M | $159M | $33.9M | $68.3M | -$35.1M | $57.9M | $27.9M | -$43.2M | -$46.9M | $90.1M | -$40.6M | -$111.7M | -$49.1M | -$22.7M | $34.4M | $15.4M | -$3.4M | $29.7M | $16.6M | $48.6M | $53.9M | $22.1M | -$12.9M | $42.1M | $37.2M | $21.2M | $56.5M | $45.3M | -$36.2M | $3.6M | -$104.8M | -$37.2M | -$98.4M | -$31.3M | $20.8M | $46M | -$37.2M | $39.9M | $18.5M | -$23.4M | $7.5M | -$10.5M | $32.7M | $71M | $70.21M | $66.8M | $84.4M | $70.6M | $45.27M | $32.43M | $3.06M | $11.95M | $17.71M | $29.09M | $6.47M | -$5.47M | $16.49M | $12.13M | -$17.47M | $84.36M | $56.74M | $41.61M | $28.95M | $1.44M | $171.75M | $17.28M | $38.94M | $34.98M | $24.03M | $29.54M | $37.59M | $31.38M | $20.81M | $20.76M |
EBITDA | -$4.5M | -$136.6M | -$49.9M | $333M | -$99M | -$110.5M | $22.5M | -$57.4M | $6.9M | $36.3M | -$8.9M | $213.6M | $19.6M | $42.8M | -$25.9M | $81.8M | $95.5M | -$21.1M | -$35.1M | $93.4M | -$33.7M | -$106.5M | -$18.3M | -$30.6M | $23.1M | -$23.1M | $45.8M | $65.3M | $49.2M | $79M | $42.4M | $54.4M | $74.7M | $73M | $36.9M | $78M | $92.3M | $77.1M | $17.6M | $54.8M | $68M | $9.3M | -$63.8M | $45.5M | $112.2M | $100.4M | $33.5M | $96.1M | $24.3M | $65.2M | $59M | $12.3M | $56.4M | $84.4M | $91.6M | $123.6M | $98.2M | $54.8M | $53.88M | $73.75M | $41.18M | $29.01M | $29.47M | $47.58M | $37.3M | $19.78M | $24.62M | $32.61M | $12.28M | $70.68M | $75.1M | $101.81M | $23.1M | $13.23M | $174.36M | $30.42M | $44.6M | $46.39M | $19.39M | $26.55M | $53.42M | $58.62M | $5.64M | $74.4M |