Commercial Metals Company(CMC:US)
Market Cap$7.193B
Key Metrics
Price$64.98
Revenue (TTM)$8.85B
Holders Revenue (TTM)$208.34M
Gross Profit (TTM)$1.643B
Earnings (TTM)$595.11M
EBITDA (TTM)$1.168B
Op. Margin (TTM)9.18%
Dividend Yield1.14%
Holders Yield2.9%
Cash on hand$559.76M
Total Assets$9.796B
Net Assets$4.532B
Total Debt$3.4B
Key Metrics
Price$64.98
Revenue (TTM)$8.85B
Holders Revenue (TTM)$208.34M
Gross Profit (TTM)$1.643B
Earnings (TTM)$595.11M
EBITDA (TTM)$1.168B
Op. Margin (TTM)9.18%
Dividend Yield1.14%
Holders Yield2.9%
Cash on hand$559.76M
Total Assets$9.796B
Net Assets$4.532B
Total Debt$3.4B
Financials
| Name | May 31, 2026 | Feb 28, 2026 | Nov 30, 2025 | Aug 31, 2025 | May 31, 2025 | Feb 28, 2025 | Nov 30, 2024 | Aug 31, 2024 | May 31, 2024 | Feb 29, 2024 | Nov 30, 2023 | Aug 31, 2023 | May 31, 2023 | Feb 28, 2023 | Nov 30, 2022 | Aug 31, 2022 | May 31, 2022 | Feb 28, 2022 | Nov 30, 2021 | Aug 31, 2021 | May 31, 2021 | Feb 28, 2021 | Nov 30, 2020 | Aug 31, 2020 | May 31, 2020 | Feb 29, 2020 | Nov 30, 2019 | Aug 31, 2019 | May 31, 2019 | Feb 28, 2019 | Nov 30, 2018 | Aug 31, 2018 | May 31, 2018 | Feb 28, 2018 | Nov 30, 2017 | Aug 31, 2017 | May 31, 2017 | Feb 28, 2017 | Nov 30, 2016 | Aug 31, 2016 | May 31, 2016 | Feb 29, 2016 | Nov 30, 2015 | Aug 31, 2015 | May 31, 2015 | Feb 28, 2015 | Nov 30, 2014 | Aug 31, 2014 | May 31, 2014 | Feb 28, 2014 | Nov 30, 2013 | Aug 31, 2013 | May 31, 2013 | Feb 28, 2013 | Nov 30, 2012 | Aug 31, 2012 | May 31, 2012 | Feb 29, 2012 | Nov 30, 2011 | Aug 31, 2011 | May 31, 2011 | Feb 28, 2011 | Nov 30, 2010 | Aug 31, 2010 | May 31, 2010 | Feb 28, 2010 | Nov 30, 2009 | Aug 31, 2009 | May 31, 2009 | Feb 28, 2009 | Nov 30, 2008 | Aug 31, 2008 | May 31, 2008 | Feb 29, 2008 | Nov 30, 2007 | Aug 31, 2007 | May 31, 2007 | Feb 28, 2007 | Nov 30, 2006 | Aug 31, 2006 | May 31, 2006 | Feb 28, 2006 | Nov 30, 2005 | Aug 31, 2005 | May 31, 2005 | Feb 28, 2005 | Nov 30, 2004 | Aug 31, 2004 | May 31, 2004 | Feb 29, 2004 | Nov 30, 2003 | Aug 31, 2003 | May 31, 2003 | Feb 28, 2003 | Nov 30, 2002 | Aug 31, 2002 | May 31, 2002 | Feb 28, 2002 | Nov 30, 2001 | Aug 31, 2001 | May 31, 2001 | Feb 28, 2001 | Nov 30, 2000 | Aug 31, 2000 | May 31, 2000 | Feb 29, 2000 | Nov 30, 1999 | Aug 31, 1999 | May 31, 1999 | Feb 28, 1999 | Nov 30, 1998 | Aug 31, 1998 | May 31, 1998 | Feb 28, 1998 | Nov 30, 1997 | Aug 31, 1997 | May 31, 1997 | Feb 28, 1997 | Nov 30, 1996 | Aug 31, 1996 | May 31, 1996 | Feb 29, 1996 | Nov 30, 1995 | Aug 31, 1995 | May 31, 1995 | Feb 28, 1995 | Nov 30, 1994 | Aug 31, 1994 | May 31, 1994 | Feb 28, 1994 | Nov 30, 1993 | Aug 31, 1993 | May 31, 1993 | Feb 28, 1993 | Nov 30, 1992 | Aug 31, 1992 | May 31, 1992 | Feb 29, 1992 | Nov 30, 1991 | Aug 31, 1991 | May 31, 1991 | Feb 28, 1991 | Nov 30, 1990 | Aug 31, 1990 | May 31, 1990 | Feb 28, 1990 | Nov 30, 1989 | Aug 31, 1989 | May 31, 1989 | Feb 28, 1989 | Nov 30, 1988 | Aug 31, 1988 | May 31, 1988 | Feb 29, 1988 | Nov 30, 1987 | Aug 31, 1987 | May 31, 1987 | Feb 28, 1987 | Nov 30, 1986 | Aug 31, 1986 | May 31, 1986 | Feb 28, 1986 | Nov 30, 1985 | Aug 31, 1985 | May 31, 1985 | Feb 28, 1985 | Nov 30, 1984 | Aug 31, 1984 | May 31, 1984 | Feb 29, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $2.483B | $2.132B | $2.12B | $2.115B | $2.02B | $1.754B | $1.91B | $1.996B | $2.078B | $1.848B | $2.003B | $2.209B | $2.345B | $2.018B | $2.227B | $2.407B | $2.516B | $2.009B | $1.982B | $2.031B | $1.845B | $1.462B | $1.392B | $1.409B | $1.342B | $1.341B | $1.385B | $1.543B | $1.606B | $1.403B | $1.277B | $1.308B | $1.204B | $1.054B | $1.077B | $962.38M | $1.045B | $862.3M | $994.09M | $1.209B | $1.227B | $1.02B | $1.155B | $1.411B | $1.506B | $1.391B | $1.68B | $1.903B | $1.739B | $1.597B | $1.617B | $1.576B | $1.753B | $1.689B | $1.75B | $1.878B | $2.007B | $1.957B | $1.987B | $2.268B | $2.063B | $1.782B | $1.775B | $1.816B | $1.765B | $1.322B | $1.402B | $1.462B | $1.258B | $1.507B | $2.373B | $3.146B | $2.911B | $2.254B | $2.116B | $1.981B | $2.346B | $1.908B | $1.893B | $2.249B | $2.021B | $1.639B | $1.646B | $1.74B | $1.726B | $1.597B | $1.529B | $1.463B | $1.407B | $1.068B | $830.01M | $804.75M | $774.15M | $660.82M | $636.18M | $672.57M | $651.6M | $566.42M | $564.88M | $646.26M | $622.09M | $578.33M | $594.54M | $710.16M | $701.21M | $637.62M | $612.4M | $569.3M | $583.2M | $550.1M | $548.8M | $652.8M | $606.1M | $568.2M | $550.5M | $612M | $589.6M | $525.8M | $531M | $574.9M | $639.1M | $518.2M | $590.2M | $595.9M | $574.2M | $533M | $413.7M | $449.4M | $442.8M | $392.2M | $381.8M | $390.5M | $438.4M | $413.4M | $326.2M | $348.2M | $290.4M | $265.8M | $261.4M | $303.9M | $288M | $279.9M | $289.5M | $293.7M | $285.4M | $277.3M | $280.8M | $326.1M | $334.9M | $315.9M | $326.1M | $298.4M | $300.2M | $295.7M | $234.9M | $233M | $230.5M | $202.3M | $207M | $229.4M | $241.3M | $214M | $200.7M | $229.4M | $271.4M | $238.5M | $279.9M | $266M | $360.7M | $315.3M |
Cost of Revenue | $2.028B | $1.744B | $1.713B | $1.722B | $1.72B | $1.535B | $1.602B | $1.673B | $1.738B | $1.552B | $1.604B | $1.784B | $1.862B | $1.622B | $1.719B | $1.899B | $1.956B | $1.615B | $1.586B | $1.687B | $1.534B | $1.228B | $1.175B | $1.146B | $1.116B | $1.123B | $1.147B | $1.29B | $1.364B | $1.252B | $1.118B | $1.125B | $1.036B | $927.1M | $933.52M | $880.57M | $896.28M | $725.05M | $870.28M | $1.04B | $1.052B | $884.88M | $997.24M | $1.28B | $1.314B | $1.244B | $1.5B | $1.717B | $1.56B | $1.455B | $1.44B | $1.422B | $1.577B | $1.549B | $1.563B | $1.698B | $1.823B | $1.774B | $1.814B | $2.097B | $1.844B | $1.693B | $1.615B | $1.657B | $1.645B | $1.314B | $1.294B | $1.304B | $1.079B | $1.373B | $2.106B | $2.837B | $2.617B | $2.016B | $1.855B | $1.68B | $2.028B | $1.656B | $1.605B | $1.906B | $1.757B | $1.389B | $1.425B | $1.512B | $1.497B | $1.389B | $1.296B | $1.276B | $1.205B | $939.45M | $737.49M | $719.1M | $699.73M | $592.9M | $575.12M | $600.25M | $559.48M | $491.55M | $486.79M | $612.19M | $521.99M | $503.07M | $506.64M | $609.31M | $597.35M | $542M | $518.7M | $471.5M | $506.3M | $468.8M | $463.2M | $549.4M | $520.6M | $490.1M | $475.4M | $532.7M | $512.6M | $456.4M | $458.6M | $497.8M | $562.7M | $446.7M | $519.7M | $531.8M | $503.3M | $461.9M | $357.5M | $396.7M | $391.8M | $349.9M | $336.2M | $346.3M | $392.6M | $371.2M | $287.1M | $304.3M | $253.8M | $234.2M | $225.6M | $267.2M | $252.8M | $248.3M | $252.4M | $253.2M | $244.7M | $239.6M | $241M | $283.3M | $299.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $455.14M | $387.91M | $407.14M | $392.81M | $299.92M | $219.55M | $307.88M | $323.06M | $340.4M | $296.24M | $398.98M | $425.09M | $482.69M | $396.24M | $507.9M | $507.81M | $559.27M | $393.92M | $395.39M | $343.67M | $311.27M | $233.93M | $216.98M | $263.41M | $225.33M | $217.87M | $238.19M | $252.66M | $241.63M | $150.29M | $158.91M | $183.41M | $168.57M | $127.17M | $143.02M | $81.81M | $148.44M | $137.25M | $123.81M | $168.1M | $175.48M | $134.82M | $157.62M | $131.81M | $192.15M | $147.08M | $179.92M | $186.08M | $178.42M | $142.36M | $176.87M | $154.26M | $175.52M | $139.37M | $186.67M | $179.98M | $184.21M | $182.78M | $172.54M | $171M | $218.56M | $88.6M | $160.22M | $158.76M | $119.9M | $8.61M | $107.76M | $157.7M | $179.38M | $134.09M | $266.68M | $309.76M | $293.5M | $237.77M | $260.62M | $301.26M | $317.86M | $252.08M | $287.54M | $342.96M | $264.57M | $250.6M | $220.97M | $228.2M | $229.53M | $208.52M | $232.96M | $187.37M | $202.17M | $128.62M | $92.52M | $85.65M | $74.42M | $67.92M | $61.06M | $72.32M | $92.12M | $74.87M | $78.1M | $34.06M | $100.1M | $75.26M | $87.9M | $100.85M | $103.86M | $95.62M | $93.7M | $97.8M | $76.9M | $81.3M | $85.6M | $103.4M | $85.5M | $78.1M | $75.1M | $79.3M | $77M | $69.4M | $72.4M | $77.1M | $76.4M | $71.5M | $70.5M | $64.1M | $70.9M | $71.1M | $56.2M | $52.7M | $51M | $42.3M | $45.6M | $44.2M | $45.8M | $42.2M | $39.1M | $43.9M | $36.6M | $31.6M | $35.8M | $36.7M | $35.2M | $31.6M | $37.1M | $40.5M | $40.7M | $37.7M | $39.8M | $42.8M | $35.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $222.31M | $233.17M | $195.62M | $179.05M | $175.77M | $167.56M | $177.86M | $167.13M | $167.98M | $167.44M | $162.53M | $174.03M | $163.74M | $150.81M | $156.36M | $153.87M | $139.56M | $127.99M | $122.6M | $136.82M | $134.36M | $120.83M | $113.63M | $162.07M | $115.97M | $115.54M | $111M | $131.87M | $115.45M | $98.73M | $117.22M | $95.44M | $101.42M | $108.48M | $96.11M | $101.73M | $93.42M | $94.04M | $103.49M | $126.42M | $114.84M | $93.92M | $101.91M | $109.94M | $110.35M | $109.6M | $113.38M | $117.63M | $121.4M | $106.26M | $108.67M | $104.01M | $121.73M | $114.64M | $124.61M | $118.14M | $118.05M | $123.89M | $126.52M | $146.34M | $141.56M | $117.65M | $120.73M | $134.95M | $108.51M | $147.49M | $133.19M | $174.83M | $161.88M | $150.54M | $153.51M | $209.49M | $190.88M | $157.41M | $150M | $144.2M | $162.89M | $137.37M | $131.42M | $139.16M | $130.51M | $118.62M | $106.73M | $95.37M | $106.19M | $113.63M | $109.81M | $101.67M | $114.07M | $87.2M | $67.41M | $65.82M | $64.57M | $60.13M | $53.57M | $66.26M | $62.64M | $59.2M | $59.43M | $68.43M | $55.4M | $47.95M | $55.67M | $69.85M | $54.76M | $55.8M | $55.3M | $49.7M | $51.3M | $51.8M | $51.3M | $51.5M | $51.1M | $48.9M | $46.9M | $44.5M | $47.2M | $43.3M | $43.7M | $41.8M | $43.2M | $41M | $39.1M | $34.9M | $39.7M | $40M | $29.7M | $28.5M | $29.1M | $26.5M | $27.3M | $23M | $26.3M | $25M | $24.9M | $24M | $23.1M | $22.1M | $22.9M | $22.2M | $22.9M | $21.5M | $23.6M | $22.2M | $23.2M | $21.4M | $21.4M | $21.7M | $21M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $222.31M | $233.17M | $195.62M | $179.05M | $175.77M | $167.56M | $177.86M | $167.13M | $167.98M | $167.44M | $162.53M | $174.03M | $163.74M | $150.81M | $156.36M | $153.87M | $139.56M | $127.99M | $122.6M | $136.82M | $134.36M | $120.83M | $113.63M | $162.07M | $115.97M | $115.54M | $111M | $131.87M | $115.45M | $98.73M | $117.22M | $95.44M | $101.42M | $108.48M | $96.11M | $101.73M | $93.42M | $94.04M | $103.49M | $126.42M | $114.84M | $93.92M | $101.91M | $109.94M | $110.35M | $109.6M | $113.38M | $117.63M | $121.4M | $106.26M | $108.67M | $104.01M | $121.73M | $114.64M | $124.61M | $118.14M | $118.05M | $123.89M | $126.52M | $146.34M | $141.56M | $117.65M | $120.73M | $134.95M | $108.51M | $147.49M | $133.19M | $174.83M | $161.88M | $150.54M | $153.51M | $209.49M | $190.88M | $157.41M | $150M | $144.2M | $162.89M | $137.37M | $131.42M | $139.16M | $130.51M | $118.62M | $106.73M | $95.37M | $106.19M | $113.63M | $109.81M | $101.67M | $114.07M | $87.2M | $67.41M | $65.82M | $64.57M | $60.13M | $53.57M | $66.26M | $62.64M | $59.2M | $59.43M | $68.43M | $55.4M | $47.95M | $55.67M | $69.85M | $54.76M | $55.8M | $55.3M | $49.7M | $51.3M | $51.8M | $51.3M | $51.5M | $51.1M | $48.9M | $46.9M | $44.5M | $47.2M | $43.3M | $43.7M | $41.8M | $43.2M | $41M | $39.1M | $34.9M | $39.7M | $40M | $29.7M | $28.5M | $29.1M | $26.5M | $27.3M | $23M | $26.3M | $25M | $24.9M | $24M | $23.1M | $22.1M | $22.9M | $22.2M | $22.9M | $21.5M | $23.6M | $22.2M | $23.2M | $21.4M | $21.4M | $21.7M | $21M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $232.82M | $154.74M | $211.52M | $213.76M | $124.15M | $51.99M | $130.02M | $155.93M | $172.42M | $128.8M | $236.45M | $251.05M | $318.95M | $245.44M | $351.54M | $353.95M | $419.71M | $265.94M | $272.8M | $206.86M | $176.92M | $113.1M | $103.36M | $101.34M | $109.37M | $102.33M | $127.2M | $120.79M | $126.18M | $51.56M | $41.69M | $87.97M | $67.15M | $18.69M | $46.91M | -$19.93M | $55.02M | $43.2M | $20.33M | $41.68M | $60.64M | $40.9M | $55.71M | $21.87M | $81.8M | $37.47M | $66.54M | $68.45M | $57.02M | $36.1M | $68.2M | $50.25M | $53.79M | $24.73M | $62.06M | $61.84M | $66.16M | $58.89M | $46.02M | $24.66M | $77M | -$29.05M | $39.49M | $23.8M | $11.4M | -$138.87M | -$25.42M | -$17.14M | $17.5M | -$16.45M | $113.17M | $100.27M | $102.62M | $80.36M | $110.63M | $157.06M | $154.97M | $114.71M | $156.12M | $203.79M | $134.06M | $131.98M | $114.23M | $132.83M | $123.34M | $94.89M | $123.16M | $85.7M | $88.1M | $41.42M | $25.11M | $19.84M | $9.85M | $7.79M | $7.49M | $6.06M | $29.47M | $15.67M | $18.66M | $16.9M | $27.5M | $10.3M | $15.17M | $14M | $32.32M | $23.32M | $22.1M | $32.6M | $25.6M | $17.9M | $22.4M | $39.1M | $22.7M | $17.5M | $16.9M | $23.7M | $18.8M | $15.2M | $18M | $25M | $23M | $20M | $20.8M | $19M | $22.3M | $20.3M | $18.3M | $16.5M | $14M | $8.6M | $11.1M | $14.3M | $12.7M | $10.3M | $7.4M | $13.4M | $6.8M | $3.2M | $6.8M | $8.5M | $6.3M | $4.3M | $7.7M | $12.7M | $11.7M | $10.8M | $13.1M | $16M | $9.6M | $315.9M | $326.1M | -$796.4M | $300.2M | $295.7M | $234.9M | -$625.5M | $230.5M | $202.3M | $207M | -$637.4M | $241.3M | $214M | $200.7M | -$776.1M | $271.4M | $238.5M | $279.9M | -$893.8M | $360.7M | $315.3M |
| -$43.98M | -$45M | -$28.58M | -$20.53M | -$14.64M | -$15.89M | -$361.32M | -$12.14M | -$12.12M | -$11.88M | -$11.76M | -$13.15M | -$9.67M | -$10.32M | -$13.05M | -$15.33M | -$14.69M | $243.81M | -$11.04M | -$14.1M | -$8.33M | -$25.92M | -$17.85M | -$15.06M | -$21.39M | -$15.89M | -$17.11M | -$17.7M | -$18.53M | -$18.5M | -$16.66M | -$15.65M | -$11.51M | -$7.18M | -$6.61M | -$5.94M | -$12.45M | -$12.44M | -$13.29M | -$52.59M | -$14.85M | -$27.99M | -$18.3M | -$18.93M | -$20.52M | -$19.25M | -$19.06M | -$19.99M | -$18.85M | -$18.98M | -$19.41M | -$35.32M | -$18.04M | -$16.49M | $9.06M | -$17.55M | -$19.61M | -$16.04M | -$16.3M | -$15.95M | -$17.8M | -$17.86M | -$17.87M | -$17.64M | -$18.18M | -$20.24M | -$19.45M | -$14.69M | -$18.43M | -$17.76M | - | - | - | -$14.03M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$560K | -$5.58M | - | - | - | - | - | -$4.51M | - | - | $2.54M | -$3.07M | - | -$21.37M | - | -$4.4M | - | - | - | -$3.9M | - | - | - | $2.3M | - | - | - | - | - | - | - | - | - | - | $0 | - | - | -$13.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $600K | $1.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $40.21M | $40.93M | $24.85M | $12.15M | $10.86M | $11.17M | $11.32M | $12.14M | $12.12M | $11.88M | $11.76M | $8.26M | $8.88M | $9.95M | $13.05M | $14.23M | $13.43M | $12.01M | $11.04M | $11.66M | $11.97M | $14.02M | $14.26M | $13.96M | $15.41M | $15.89M | $16.58M | $17.7M | $18.51M | $18.5M | $16.66M | $15.65M | $11.51M | $7.18M | $6.61M | $5.94M | $12.45M | $12.44M | $13.29M | $12.57M | $14.74M | $16.63M | $18.3M | $18.93M | $20.52M | $19.25M | $19.06M | $19.99M | $18.85M | $18.98M | $19.41M | $18.05M | $18.04M | $16.49M | $17.02M | $17.55M | $19.61M | $16.04M | $16.3M | $15.95M | $17.8M | $17.86M | $17.87M | $17.64M | $18.18M | $20.24M | $19.45M | $14.69M | $18.43M | $17.76M | - | - | - | $14.03M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$3.78M | -$4.07M | -$3.74M | -$8.38M | -$3.78M | -$4.72M | -$350M | - | - | - | - | -$4.89M | -$789K | -$378K | - | -$1.1M | -$1.26M | $255.82M | - | -$2.44M | $3.63M | -$11.9M | -$3.59M | -$1.1M | -$5.98M | - | -$530K | - | -$15K | - | - | - | - | - | - | - | - | - | - | -$40.03M | -$115K | -$11.37M | - | - | - | - | - | - | - | - | - | -$17.27M | - | - | $26.09M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$560K | -$5.58M | - | - | - | - | - | -$4.51M | - | - | $2.54M | -$3.07M | - | -$21.37M | - | -$4.4M | - | - | - | -$3.9M | - | - | - | $2.3M | - | - | - | - | - | - | - | - | - | - | $0 | - | - | -$13.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $600K | $1.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $188.84M | $109.74M | $182.94M | $193.23M | $109.51M | $36.1M | -$231.3M | $133.75M | $160.31M | $116.92M | $224.7M | $237.91M | $310.07M | $235.49M | $338.5M | $338.62M | $405.02M | $509.75M | $261.76M | $192.76M | $168.58M | $87.17M | $85.5M | $86.28M | $87.97M | $86.44M | $110.09M | $102.71M | $107.66M | $33.07M | $25.03M | $57.94M | $55.64M | $11.51M | $40.3M | -$56.7M | $42.57M | $30.76M | $7.04M | -$10.92M | $45.79M | $12.91M | $37.41M | -$6.91M | $61.28M | $18.22M | $47.48M | $45.29M | $38.17M | $17.12M | $48.79M | $14.93M | $35.74M | $8.24M | $71.12M | $43.68M | $46.55M | $42.84M | $29.72M | -$110.08M | $59.21M | -$46.91M | $21.62M | $6.17M | -$6.79M | -$159.11M | -$44.87M | -$31.83M | -$932K | -$34.21M | $87.09M | $84.29M | $86.79M | $66.33M | $98.2M | $147.44M | $145.34M | $106.16M | $148.06M | $195.04M | $127.12M | $125.03M | $107.31M | $125.07M | $115.73M | $86.37M | $115.86M | $77.33M | $80.36M | $34.25M | $20.01M | $17.27M | $4.97M | $4.66M | $3.5M | $13.39M | $24.9M | $10.6M | $14.25M | $23.12M | $17.09M | $2.27M | -$3.18M | $19.79M | $20.66M | $16.5M | $16.3M | $26.7M | $17.5M | $13.4M | $17.5M | $24.2M | $18M | $13.1M | $12.8M | $20.1M | $14.9M | $11.4M | $14.5M | $21.1M | $18.8M | $15.8M | $17.1M | $15.1M | $18.1M | $16.1M | $8.7M | $13.8M | $11.2M | $6.7M | $9.2M | $12.2M | $10.5M | $7.8M | $4.6M | $10.6M | $4.5M | $700K | $4.5M | $6.2M | $4.3M | $2.3M | $5.5M | $11.1M | $9.6M | $8.3M | $10.7M | $10.7M | $9.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $15.82M | $16.71M | $5.65M | $41.45M | $26.39M | $10.63M | -$55.58M | $29.82M | $40.87M | $31.07M | $48.42M | $53.74M | $76.1M | $55.64M | $76.73M | $49.99M | $92.59M | $126.43M | $28.87M | $40.44M | $38.18M | $20.94M | $21.59M | $18.5M | $23.8M | $22.85M | $27.33M | $16.83M | $29.11M | $18.14M | $5.61M | $6.68M | $13.31M | $1.73M | $8.43M | -$12.83M | $11.01M | $7.77M | $2.1M | -$11.87M | $10.68M | $2.06M | $11.77M | -$1.05M | $22.13M | $4.76M | $13.22M | $10.07M | $13.7M | $3.87M | $15.09M | $13.01M | $17.38M | $4.31M | $22.19M | $26.63M | $7.49M | $15.02M | -$95.33M | $10.64M | $14.49M | -$12.54M | $6.73M | -$2.02M | $3.95M | -$23.86M | -$16.2M | -$40.38M | $13.37M | $4.45M | $30.77M | $19.63M | $27.98M | $22.92M | $33.36M | $39.7M | $45.51M | $37.35M | $52.71M | $58.91M | $46.09M | $45.5M | $37.44M | $40.67M | $46.35M | $31.71M | $39.28M | $23.26M | $22.54M | $11.88M | $7.39M | $6.52M | $1.95M | $1.72M | $1.29M | $4.71M | $8.47M | $4.03M | $5.22M | $8.93M | $6.37M | $603K | -$942K | $7.08M | $7.69M | $6.1M | $6.1M | $9.9M | $6.5M | $5M | $6.5M | $9.3M | $6.6M | $4.8M | $4.7M | $7.4M | $5.4M | $4.2M | $5.3M | $8M | $6.8M | $5.8M | $6.3M | $4.9M | $6.7M | $5.8M | $2.3M | $4.7M | $4.1M | $2.4M | $3.5M | $4.7M | $4M | $3M | $1.7M | $4.1M | $1.7M | $300K | $1.7M | $2.1M | $1.5M | $800K | $1.9M | $4M | $3.3M | $2.9M | $3.7M | $3.6M | $3.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $173.02M | $93.03M | $177.28M | $151.78M | $83.13M | $25.47M | -$175.72M | $103.93M | $119.44M | $85.85M | $176.27M | $184.17M | $233.97M | $179.85M | $261.77M | $288.63M | $312.43M | $383.31M | $232.89M | $152.31M | $130.41M | $66.36M | $64.09M | $67.62M | $64.73M | $63.8M | $83.35M | $86.11M | $78.39M | $13.85M | $19.74M | $51.56M | $39.97M | $10.17M | $36.81M | -$29.54M | $39.27M | $30.33M | $6.28M | -$131K | $19.33M | $10.5M | $25.06M | -$5.75M | $28.71M | $6.2M | $32.18M | $34.93M | $23.56M | $11.14M | $45.92M | $4.06M | $18.96M | $4.58M | $49.72M | $30.22M | $40.68M | $28.85M | $107.74M | -$120.22M | $36.22M | -$46.15M | $742K | $7.96M | -$8.46M | -$173.38M | -$31.22M | $8.56M | -$13.45M | -$35.47M | $62.05M | $63.54M | $59.76M | $43.4M | $69.04M | $104.64M | $99.83M | $70.57M | $89.98M | $136.13M | $81.03M | $79.53M | $69.87M | $84.4M | $69.39M | $54.67M | $76.58M | $54.07M | $57.83M | $22.37M | $12.63M | $10.74M | $3.02M | $2.93M | $2.21M | $8.69M | $16.43M | $6.57M | $8.48M | $14.19M | $10.72M | $1.66M | -$2.23M | $12.7M | $12.96M | $10.4M | $10.2M | $16.8M | $11M | $8.4M | $11M | $14.9M | $11.4M | $8.3M | $8.1M | $12.7M | $9.5M | $7.2M | $9.2M | $13.1M | $12M | $10M | $10.8M | $10.2M | $11.4M | $10.3M | $6.4M | $9.1M | $7.1M | $4.3M | $5.7M | $7.5M | $6.5M | $4.8M | $2.9M | $6.5M | $2.8M | $400K | $2.8M | $4.1M | $2.8M | $1.5M | $3.6M | $7.1M | $6.3M | $5.4M | $7M | $7.1M | $6.2M | $6.9M | $8.3M | $5.6M | $8.1M | $7.1M | $4M | $2.6M | $4M | $2.1M | $1.5M | $3.7M | $4.4M | $3.1M | $3.1M | $4M | $3M | $1M | $1.2M | $1.9M | $3.7M | $2M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$1K | $0 | -$3K | $1K | $0 | -$2K | -$3K | -$1K | $0 | -$2K | -$50K | -$55K | -$17K | -$91K | $42K | -$363K | $91K | -$6K | $63K | $370K | $163K | -$46K | $2K | -$277K | -$391K | $128K | $76K | -$387K | -$4.65M | -$4.63M | -$7.47M | -$3.07M | $578K | -$245K | -$662K | $2.35M | $1.91M | - | -$6.72M | -$6.94M | -$1.21M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $173.02M | $93.03M | $177.28M | $151.78M | $83.13M | $25.47M | -$175.72M | $103.93M | $119.44M | $85.85M | $176.27M | $184.17M | $233.97M | $179.85M | $261.77M | $288.63M | $312.43M | $383.31M | $232.89M | $152.31M | $130.41M | $66.36M | $64.09M | $67.62M | $64.73M | $63.8M | $83.35M | $86.11M | $78.39M | $13.85M | $19.74M | $51.56M | $39.97M | $10.17M | $36.81M | -$29.54M | $39.27M | $30.33M | $6.28M | -$131K | $19.33M | $10.5M | $25.06M | -$5.75M | $28.71M | $6.2M | $32.18M | $34.93M | $23.56M | $11.14M | $45.92M | $4.06M | $18.96M | $4.58M | $49.72M | $30.22M | $40.68M | $28.85M | $107.73M | -$120.27M | $36.17M | -$46.16M | $651K | $8M | -$8.83M | -$173.29M | -$31.23M | $8.62M | -$13.08M | -$35.31M | $62.01M | $63.54M | $59.48M | $43.01M | $69.16M | $104.72M | $99.44M | $65.92M | $85.35M | $128.66M | $77.96M | $80.1M | $69.62M | $83.74M | $71.74M | $56.58M | $76.58M | $47.35M | $50.88M | $21.16M | $12.63M | $10.74M | $3.02M | $2.93M | $2.21M | $8.69M | $16.43M | $6.57M | $8.48M | $14.19M | $10.72M | $1.66M | -$2.23M | $12.7M | $12.96M | $10.4M | $10.2M | $16.8M | $11M | $8.4M | $11M | $14.9M | $11.4M | $8.3M | $8.1M | $12.7M | $9.5M | $7.2M | $9.2M | $13.1M | $12M | $10M | $10.8M | $10.2M | $11.4M | $10.3M | $6.4M | $9.1M | $7.1M | $4.3M | $5.7M | $7.5M | $6.5M | $4.8M | $2.9M | $6.5M | $2.8M | $400K | $2.8M | $4.1M | $2.8M | $1.5M | $3.6M | $7.1M | $6.3M | $5.4M | $7M | $7.1M | $6.2M | $6.9M | $8.3M | $5.6M | $8.1M | $7.1M | $4M | $2.6M | $4M | $2.1M | $1.5M | $3.7M | $4.4M | $3.1M | $3.1M | $4M | $3M | $1M | $1.2M | $1.9M | $3.7M | $2M |
Shares Outstanding (Basic) | 110.85M | 110.96M | 111.07M | 111.68M | 112.7M | 113.56M | 114.05M | 114.7M | 115.53M | 116.4M | 116.77M | - | 117.07M | 117.22M | 117.27M | 118.78M | 121.25M | 121.46M | 121.13M | 120.63M | 120.61M | 120.35M | 119.76M | 119.2M | 119.19M | 118.92M | 118.37M | 118.05M | 118.05M | 117.85M | 117.39M | 117.12M | 117.11M | 116.81M | 116.24M | 115.89M | 115.89M | 115.74M | 115.1M | 114.73M | 114.68M | 115.43M | 116.02M | 115.7M | 115.74M | 116.69M | 117.82M | 117.78M | 117.71M | 117.42M | 117.07M | 116.94M | 116.85M | 116.59M | 116.34M | 116.27M | 115.95M | 115.7M | 115.53M | - | 115.4M | 114.74M | 114.32M | - | 114.07M | 113.28M | 112.5M | - | 112.19M | 112M | 113M | - | 113.61M | 115.14M | 117.57M | - | 118.62M | 117.27M | 117.43M | - | 119.71M | 117.55M | 231.87M | - | 239.21M | 118.98M | 117.41M | - | 232.22M | 229.11M | 112.58M | - | 112.19M | 113.28M | 455.79M | - | 895.47M | 107.33M | 838.62M | - | 103.89M | 103.76M | 105.04M | - | 111.89M | 115.1M | 115.1M | - | 114.66M | 117.02M | 116.68M | - | 119.82M | 119.22M | 118.61M | - | 117.46M | 122.34M | 120.94M | - | 120.55M | 122.39M | 119.22M | - | 122.55M | 122.33M | 121.38M | - | 113.44M | 119.29M | 118.21M | - | 116.7M | 116.33M | 116.17M | - | 98.33M | 113.57M | 112.87M | - | 112.77M | 112.46M | 112.17M | - | 118.62M | 121.29M | 121.26M | - | 121.77M | 122.97M | 122.59M | - | 124.26M | 120.87M | 120.32M | - | 126.65M | 126.65M | 126.36M | - | 125.95M | 124.95M | 123.02M | - | 122.15M | 122.05M | 119.66M | - | 119.66M | 126.3M |
Shares Outstanding (Diluted) | 111.71M | 111.92M | 112.25M | 112.71M | 113.56M | 114.51M | 114.05M | 115.93M | 116.66M | 117.52M | 118.35M | - | 118.4M | 118.72M | 118.93M | 120.46M | 122.8M | 122.85M | 122.8M | 122.38M | 122.19M | 121.75M | 121.13M | 120.65M | 120.28M | 120.41M | 119.77M | 119.39M | 119.15M | 118.94M | 118.68M | 118.41M | 118.25M | 118.27M | 117.86M | 115.89M | 117.21M | 117.12M | 116.6M | 114.73M | 116M | 116.51M | 117.34M | 115.7M | 116.76M | 117.68M | 118.91M | 118.86M | 118.77M | 118.64M | 118.16M | 117.84M | 117.7M | 117.57M | 117.09M | 116.9M | 116.93M | 116.84M | 116.45M | - | 116.36M | 114.74M | 115.22M | - | 114.07M | 113.28M | 112.5M | - | 112.19M | 112M | 114.47M | - | 116.09M | 118.03M | 120.37M | - | 121.96M | 121.81M | 121.04M | - | 125.09M | 123.83M | 244.21M | - | 250.94M | 124.86M | 121.84M | - | 241.08M | 239.03M | 116M | - | 112.59M | 115.3M | 463.42M | - | 932.21M | 111.73M | 852.76M | - | 104.76M | 104.31M | 105.81M | - | 112.97M | 117.1M | 117.1M | - | 114.66M | 117.02M | 116.68M | - | 119.82M | 119.22M | 118.61M | - | 117.46M | 122.34M | 120.94M | - | 120.55M | 122.39M | 119.22M | - | 122.55M | 122.33M | 121.38M | - | 113.44M | 119.29M | 118.21M | - | 116.7M | 116.33M | 116.17M | - | 98.33M | 113.57M | 112.87M | - | 112.77M | 112.46M | 112.17M | - | 118.62M | 121.29M | 121.26M | - | 121.77M | 122.97M | 122.59M | - | 124.26M | 120.87M | 120.32M | - | 126.65M | 126.65M | 126.36M | - | 125.95M | 124.95M | 123.02M | - | 122.15M | 122.05M | 119.66M | - | 119.66M | 126.3M |
EPS (Basic) | $1.56 | $0.84 | $1.60 | $1.36 | $0.74 | $0.22 | -$1.54 | $0.91 | $1.03 | $0.74 | $1.51 | - | $2 | $1.53 | $2.23 | $2.43 | $2.58 | $3.16 | $1.92 | $1.26 | $1.08 | $0.55 | $0.54 | $0.57 | $0.54 | $0.54 | $0.70 | $0.73 | $0.66 | $0.12 | $0.17 | $0.44 | $0.34 | $0.09 | $0.32 | -$0.25 | $0.34 | $0.26 | $0.05 | $0 | $0.17 | $0.09 | $0.22 | -$0.05 | $0.49 | $0.47 | $0.31 | $0.29 | $0.20 | $0.09 | $0.39 | $0.03 | $0.16 | $0.04 | $0.43 | $0.26 | $0.35 | $0.25 | $0.93 | - | $0.31 | -$0.40 | $0.01 | - | -$0.08 | -$1.53 | -$0.28 | - | -$0.12 | -$0.32 | $0.55 | - | $0.52 | $0.35 | $0.59 | - | $0.84 | $0.56 | $0.73 | - | $0.65 | $0.68 | $0.30 | - | $0.30 | $0.48 | $0.63 | - | $0.22 | $0.093 | $0.11 | - | $0.028 | $0.025 | $0.005 | - | $0.018 | $0.061 | $0.01 | - | $0.10 | $0.016 | -$0.021 | - | $0.12 | $0.011 | $0.089 | - | $0.012 | $0.0089 | $0.012 | - | $0.012 | $0.0089 | $0.0086 | - | $0.01 | $0.0075 | $0.0095 | - | $0.012 | $0.01 | $0.011 | - | $0.011 | $0.01 | $0.0069 | - | $0.0075 | $0.0044 | $0.0045 | - | $0.0052 | $0.0039 | $0.0023 | - | $0.0022 | $0.00035 | $0.0023 | - | $0.0023 | $0.0013 | $0.003 | - | $0.0048 | $0.0041 | $0.0055 | - | $0.0047 | $0.0053 | $0.0047 | - | $0.0047 | $0.0041 | $0.0023 | - | $0.0023 | $0.0011 | $0.00088 | - | $0.0025 | $0.0013 | $0.0013 | - | $0.0013 | $0.00046 | $0.00053 | - | $0.0016 | $0.00086 |
EPS (Diluted) | $1.55 | $0.83 | $1.58 | $1.35 | $0.73 | $0.22 | -$1.54 | $0.90 | $1.02 | $0.73 | $1.49 | - | $1.98 | $1.51 | $2.20 | $2.40 | $2.54 | $3.12 | $1.90 | $1.24 | $1.07 | $0.55 | $0.53 | $0.56 | $0.54 | $0.53 | $0.70 | $0.72 | $0.66 | $0.12 | $0.17 | $0.44 | $0.34 | $0.09 | $0.31 | -$0.25 | $0.34 | $0.26 | $0.05 | $0 | $0.17 | $0.09 | $0.21 | -$0.05 | $0.49 | $0.46 | $0.30 | $0.29 | $0.20 | $0.09 | $0.39 | $0.03 | $0.16 | $0.04 | $0.42 | $0.26 | $0.35 | $0.25 | $0.93 | - | $0.31 | -$0.40 | $0.01 | - | -$0.08 | -$1.53 | -$0.28 | - | -$0.12 | -$0.32 | $0.54 | - | $0.51 | $0.34 | $0.57 | - | $0.82 | $0.54 | $0.71 | - | $0.62 | $0.65 | $0.29 | - | $0.29 | $0.46 | $0.61 | - | $0.21 | $0.088 | $0.11 | - | $0.028 | $0.025 | $0.005 | - | $0.018 | $0.059 | $0.01 | - | $0.10 | $0.016 | -$0.021 | - | $0.12 | $0.011 | $0.088 | - | $0.012 | $0.0089 | $0.012 | - | $0.012 | $0.0088 | $0.0084 | - | $0.0098 | $0.0073 | $0.0094 | - | $0.012 | $0.01 | $0.011 | - | $0.011 | $0.01 | $0.0069 | - | $0.0075 | $0.0044 | $0.0045 | - | $0.0052 | $0.0039 | $0.0023 | - | $0.0022 | $0.00035 | $0.0023 | - | $0.0023 | $0.0013 | $0.003 | - | $0.0048 | $0.0041 | $0.0055 | - | $0.0047 | $0.0053 | $0.0047 | - | $0.0047 | $0.0041 | $0.0023 | - | $0.0023 | $0.0011 | $0.00088 | - | $0.0025 | $0.0013 | $0.0013 | - | $0.0013 | $0.00046 | $0.00053 | - | $0.0016 | $0.00086 |
EBIT | $229.04M | $150.67M | $207.78M | $205.38M | $120.38M | $47.27M | -$219.98M | $145.89M | $172.42M | $128.8M | $236.45M | $246.17M | $318.95M | $245.44M | $351.54M | $352.85M | $418.45M | $521.76M | $272.8M | $204.42M | $180.55M | $101.2M | $99.76M | $100.24M | $103.38M | $102.33M | $126.67M | $120.41M | $126.17M | $51.56M | $41.69M | $73.6M | $67.15M | $18.69M | $46.91M | -$50.76M | $55.02M | $43.2M | $20.33M | $1.65M | $60.52M | $29.54M | $55.71M | $12.03M | $81.8M | $37.47M | $66.54M | $65.28M | $57.02M | $36.1M | $68.2M | $32.98M | $53.79M | $24.73M | $88.14M | $61.23M | $66.16M | $58.89M | $46.02M | -$94.13M | $77M | -$29.05M | $39.49M | $23.8M | $11.4M | -$138.87M | -$25.42M | -$17.14M | $17.5M | -$16.45M | $113.17M | $100.27M | $102.62M | $80.36M | $110.63M | $157.06M | $154.97M | $114.71M | $156.12M | $203.79M | $134.06M | $131.98M | $114.23M | $132.83M | $123.34M | $94.89M | $123.16M | $85.7M | $88.1M | $41.42M | $25.11M | $19.84M | $9.85M | $7.79M | $7.49M | $6.06M | $29.47M | $15.67M | $18.66M | $16.9M | $27.5M | $10.3M | $15.17M | $14M | $32.32M | $23.32M | $22.1M | $32.6M | $25.6M | $17.9M | $22.4M | $39.1M | $22.7M | $17.5M | $16.9M | $23.7M | $18.8M | $15.2M | $18M | $25M | $23M | $20M | $20.8M | $19M | $22.3M | $20.3M | $18.3M | $16.5M | $14M | $8.6M | $11.1M | $14.3M | $12.7M | $10.3M | $7.4M | $13.4M | $6.8M | $3.2M | $6.8M | $8.5M | $6.3M | $4.3M | $7.7M | $12.7M | $11.7M | $10.8M | $13.1M | $16M | $9.6M | $315.9M | $326.1M | -$796.4M | $300.2M | $295.7M | $234.9M | -$625.5M | $230.5M | $202.3M | $207M | -$637.4M | $241.3M | $214M | $200.7M | -$776.1M | $271.4M | $238.5M | $279.9M | -$893.8M | $360.7M | $315.3M |
EBITDA | $340.24M | $257.3M | $284.24M | $286.24M | $196.53M | $122.57M | $200.46M | $218.08M | $243.12M | $197.1M | $305.64M | $312.36M | $374.08M | $296.65M | $402.73M | $403.03M | $463.3M | $307.07M | $314.02M | $249.29M | $218.72M | $154.67M | $145.16M | $142.99M | $151.13M | $143.72M | $168.14M | $161.46M | $167.37M | $92.81M | $76.87M | $105.81M | $100.28M | $52.81M | $79.1M | $12.1M | $87.28M | $73.7M | $50.62M | $73.2M | $92.52M | $72.45M | $87.7M | $44.98M | $114.64M | $70.6M | $100.4M | $100.15M | $90.86M | $69.52M | $102.06M | $84.64M | $87.91M | $59.02M | $95.81M | $94.6M | $101.04M | $92.92M | $81.04M | -$55.37M | $116.18M | $11.94M | $80.13M | $64.34M | $51.41M | -$94.19M | $18.27M | $21.5M | $54.97M | $20.82M | $154.48M | $138.74M | $135.34M | $112.71M | $142.15M | $188.51M | $181.81M | $138.56M | $181.28M | $227.65M | $155.9M | $152.39M | $133.5M | $152.68M | $142.25M | $113.6M | $142.3M | $104.42M | $106.44M | $60.85M | $40.23M | $35.18M | $25.44M | $22.83M | $22.72M | $21.13M | $44.75M | $31.14M | $34.43M | $30.36M | $47.77M | $27.31M | $53.59M | $31.01M | $53.5M | $39.82M | $38.4M | $48.1M | $42.6M | $29.5M | $34.3M | $51.9M | $34.4M | $29.2M | $28.2M | $34.8M | $29.8M | $26.1M | $28.7M | $35.3M | $33.2M | $30.5M | $31.4M | $29.2M | $31.2M | $31.1M | $39.9M | $24.2M | $21.9M | $15.9M | $18.3M | $21.2M | $19.5M | $17.2M | $14.2M | $19.9M | $13.5M | $9.5M | $12.9M | $14.5M | $12.3M | $10.1M | $13.5M | $18.3M | $17.5M | $16.3M | $18.4M | $20.5M | $12.9M | $315.9M | $326.1M | -$796.4M | $300.2M | $295.7M | $234.9M | -$625.5M | $230.5M | $202.3M | $207M | -$637.4M | $241.3M | $214M | $200.7M | -$776.1M | $271.4M | $238.5M | $279.9M | -$893.8M | $360.7M | $315.3M |