CMS Energy Corporation Common Stock(CMS:US)
Market Cap$21.544B
Key Metrics
Price$68.70
Revenue (TTM)$8.813B
Holders Revenue (TTM)$690M
Gross Profit (TTM)$3.553B
Earnings (TTM)$1.026B
EBITDA (TTM)$3.314B
Op. Margin (TTM)18.95%
Dividend Yield3.2%
Holders Yield3.2%
Cash on hand$241M
Total Assets$40.905B
Net Assets$10.399B
Total Debt$19.301B
Key Metrics
Price$68.70
Revenue (TTM)$8.813B
Holders Revenue (TTM)$690M
Gross Profit (TTM)$3.553B
Earnings (TTM)$1.026B
EBITDA (TTM)$3.314B
Op. Margin (TTM)18.95%
Dividend Yield3.2%
Holders Yield3.2%
Cash on hand$241M
Total Assets$40.905B
Net Assets$10.399B
Total Debt$19.301B
Financials
| Name | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 | Mar 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.829B | $2.73B | $2.233B | $2.021B | $1.838B | $2.447B | $1.989B | $1.743B | $1.607B | $2.176B | $1.95B | $1.673B | $1.555B | $2.284B | $2.278B | $2.024B | $1.92B | $2.374B | $2.033B | $1.725B | $1.558B | $2.013B | $1.798B | $1.507B | $1.382B | $1.864B | $1.795B | $1.546B | $1.445B | $2.059B | $1.829B | $1.599B | $1.492B | $1.953B | $1.778B | $1.527B | $1.449B | $1.829B | $1.64B | $1.587B | $1.371B | $1.801B | $1.509B | $1.486B | $1.35B | $2.111B | $1.758B | $1.43B | $1.468B | $2.523B | $1.736B | $1.445B | $1.406B | $1.979B | $1.67B | $1.507B | $1.333B | $1.743B | $1.62B | $1.464B | $1.364B | $2.055B | $1.682B | $1.443B | $1.34B | $1.967B | $1.597B | $1.263B | $1.225B | $2.104B | $1.844B | $1.428B | $1.365B | $2.184B | $1.674B | $1.282B | $1.319B | $2.189B | $1.92B | $1.288B | $1.219B | $1.973B | $1.867B | $1.335B | $1.23B | $1.845B | $1.562B | $1.063B | $1.093B | $1.754B | $1.454B | $1.047B | $1.126B | $1.968B | $4.402B | $2.534B | $2.135B | $2.263B | -$1.875B | $1.333B | $2.165B | $4.126B | $3.177B | $2.395B | $1.596B | $1.828B | $1.724B | $1.466B | $1.332B | $1.537B | $1.349B | $1.286B | $1.132B | $1.374B | $1.393B | $1.03B | $1.022B | $1.295B | $1.183B | $929M | $938M | $1.283B | $1.069B | $869M | $835M | $1.117B | $914M | $766M | $797M | $1.142B | $936M | $758M | $742M | $1.009B | $843M | $599M | $664M | $967M | $716M | $614M | $635M | $977M | $850.3M | $614.9M | $641.7M | $857.1M | $860.6M | $569.1M | $608.9M | $922.6M | $860.5M | $589.5M | $575.6M | $917.1M | $801.9M | $574.2M | $552.4M | $872M | $872.3M | $596.1M | $612.2M | $1.028B | $931.7M | $632.5M | $635.7M | $1.098B | $879.7M | $611M | $628.6M | $1.047B |
Cost of Revenue | $1.139B | $1.655B | $1.321B | $1.145B | $1.124B | $1.403B | $1.112B | $1.004B | $949M | $1.241B | $1.117B | $1.049B | $959M | $1.475B | $1.607B | $1.436B | $1.35B | $1.441B | $1.448B | $1.134B | $975M | $1.123B | $1.07B | $867M | $837M | $1.066B | $1.135B | $910M | $940M | $1.296B | $1.254B | $1.032B | $965M | $1.224B | $1.095B | $942M | $945M | $1.098B | $1.064B | $967M | $860M | $1.15B | $1.016B | $937M | $917M | $1.411B | $1.239B | $984M | $1.026B | $1.841B | $1.246B | $929M | $987M | $1.399B | $2.113B | $974M | $895M | $1.314B | $881M | $694M | $696M | $1.52B | $968M | $671M | $664M | $1.215B | $994M | $581M | $608M | $1.387B | $2.716B | $579M | $783M | $1.469B | $2.697B | $548M | $472M | $440M | $2.573B | $457M | $374M | $472M | $57M | $446M | $319M | $63M | -$857M | $315M | $264M | $249M | -$1.04B | $523M | $324M | $483M | $2.536B | $1.954B | $875M | $692M | -$6.016B | $440M | $625M | $1.779B | -$1.23B | $1.859B | $418M | $392M | $1.167B | $939M | $854M | $1.038B | $936M | $854M | $747M | $954M | $978M | $656M | $669M | $849M | $812M | $574M | $597M | $841M | $731M | $531M | $532M | $695M | $611M | $470M | $520M | $615M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $690M | $1.075B | $912M | $876M | $714M | $1.044B | $877M | $739M | $658M | $935M | $833M | $624M | $596M | $809M | $671M | $588M | $570M | $933M | $585M | $591M | $583M | $890M | $728M | $640M | $545M | $798M | $660M | $636M | $505M | $763M | $575M | $567M | $527M | $729M | $683M | $585M | $504M | $731M | $576M | $620M | $511M | $651M | $493M | $549M | $433M | $700M | $519M | $446M | $442M | $682M | $490M | $516M | $419M | $580M | -$443M | $533M | $438M | $429M | $739M | $770M | $668M | $535M | $714M | $772M | $676M | $752M | $603M | $682M | $617M | $717M | -$872M | $849M | $582M | $715M | -$1.023B | $734M | $847M | $1.749B | -$653M | $831M | $845M | $1.501B | $1.81B | $889M | $911M | $1.782B | $2.419B | $748M | $829M | $1.505B | $2.494B | $524M | $802M | $1.485B | $1.866B | $580M | $1.26B | $1.571B | $4.141B | $893M | $1.54B | $2.347B | $4.407B | $536M | $1.178B | $1.436B | $557M | $527M | $478M | $499M | $413M | $432M | $385M | $420M | $415M | $374M | $353M | $446M | $371M | $355M | $341M | $442M | $338M | $338M | $303M | $422M | $303M | $296M | $277M | $527M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - | - | - | - | - | - | - | - | -$41M | -$44M | - | - | -$45M | -$45M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $294M | - | - | - | $301M | - | - | $362M | $271M | $242M | $275M | $291M | $273M | $298M | $269M | -$1.251B | $460M | $250M | $228M | -$976M | $366M | $667M | $1.568B | -$725M | $774M | $608M | $1.286B | $1.668B | $1.553B | $654M | $1.131B | $2.066B | $430M | $552M | $1.161B | $2.289B | $326M | $579M | $1.099B | $2.395B | $296M | $975M | $1.117B | $3.826B | $1.106B | $1.162B | $1.787B | $4.187B | $68M | $764M | $897M | $160M | $53M | $49M | $30M | $26M | $49M | $39M | $63M | $44M | $26M | $27M | $33M | $50M | $31M | -$49M | $31M | $36M | $33M | $28M | $28M | -$19M | $46M | $54M | $182M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | - | - | - | - | - | - | - | -$41M | -$44M | - | - | -$45M | -$45M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $294M | - | - | - | $301M | - | - | $362M | $271M | $242M | $275M | $291M | $273M | $298M | $269M | -$1.251B | $460M | $250M | $228M | -$976M | $366M | $667M | $1.568B | -$725M | $774M | $608M | $1.286B | $1.668B | $1.553B | $654M | $1.131B | $2.066B | $430M | $552M | $1.161B | $2.289B | $326M | $579M | $1.099B | $2.395B | $296M | $975M | $1.117B | $3.826B | $1.106B | $1.162B | $1.787B | $4.187B | $68M | $764M | $897M | $160M | $53M | $49M | $30M | $26M | $49M | $39M | $63M | $44M | $26M | $27M | $33M | $50M | $31M | -$49M | $31M | $36M | $33M | $28M | $28M | -$19M | $46M | $54M | $182M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $264M | $490M | $435M | $481M | $317M | $494M | $425M | $367M | $283M | $412M | $406M | $271M | $289M | $359M | $271M | $258M | $239M | $456M | $204M | $260M | $252M | $430M | $352M | $340M | $248M | $368M | $311M | $351M | $218M | $359M | $250M | $294M | $255M | $363M | $379M | $330M | $241M | $388M | $290M | $375M | $275M | $326M | $245M | $317M | $204M | $397M | $273M | $236M | $235M | $408M | $265M | $317M | $232M | $329M | $211M | $342M | $260M | $188M | $174M | $316M | $207M | $306M | $158M | $317M | $208M | $239M | $111M | $230M | $150M | $210M | $177M | $207M | $156M | $254M | -$231M | $194M | $4M | -$47M | -$147M | -$46M | $61M | -$19M | -$45M | -$844M | $69M | $420M | $218M | $140M | $107M | $126M | $1M | $50M | $126M | $189M | -$632M | $149M | $152M | $275M | $119M | -$380M | $225M | $331M | -$18M | $247M | $202M | $292M | $164M | $273M | $231M | $244M | $168M | $1.286B | $1.132B | $160M | $181M | $178M | $158M | $213M | $141M | $169M | $159M | $219M | $124M | $149M | $124M | $206M | $96M | $125M | $108M | $175M | $936M | $758M | $742M | $1.009B | $843M | $599M | $664M | $967M | $716M | $614M | $635M | $977M | $850.3M | $614.9M | $641.7M | $857.1M | $860.6M | $569.1M | $608.9M | $922.6M | $860.5M | $589.5M | $575.6M | $917.1M | $801.9M | $574.2M | $552.4M | $872M | $872.3M | $596.1M | $612.2M | $1.028B | $931.7M | $632.5M | $635.7M | $1.098B | $879.7M | $611M | $628.6M | $1.047B |
| -$135M | -$128M | -$140M | -$141M | -$62M | -$136M | -$119M | -$94M | -$60M | -$91M | -$89M | -$87M | -$59M | -$136M | -$84M | -$75M | -$82M | -$75M | -$85M | -$81M | -$77M | -$80M | -$155M | -$102M | -$95M | -$98M | -$106M | -$102M | -$104M | -$98M | -$124M | -$92M | -$90M | -$82M | -$157M | -$101M | -$101M | -$93M | -$166M | -$94M | -$92M | -$88M | -$78M | -$94M | -$100M | -$95M | -$121M | -$95M | -$108M | -$99M | -$101M | -$99M | -$97M | -$90M | -$102M | -$96M | -$92M | -$90M | -$110M | -$95M | -$96M | -$96M | -$110M | -$84M | -$49M | -$89M | -$108M | -$107M | -$64M | -$84M | $0 | $3M | -$82M | -$82M | $59M | $19M | $5M | $31M | $110M | $30M | $29M | -$1M | -$18M | $50M | $40M | $45M | $18M | $69M | $46M | $22M | $33M | $19M | $45M | $35M | -$47M | $43M | $18M | $14M | -$12M | -$1M | -$9M | $4M | -$5M | $4M | $61M | $2M | $1M | -$3M | $15M | $1M | -$4M | -$6M | - | $1M | -$10M | $1M | -$1M | -$2M | - | -$4M | -$4M | -$2M | - | -$2M | $1M | $1M | $7M | - | - | $2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | $1M | $46M | - | - | $1M | - | - | - | - | - | - | - | - | - | $1M | $1M | $1M | $1M | $0 | $1M | $1M | $1M | $1M | $1M | $8M | $2M | $2M | $2M | $1M | $3M | $2M | $4M | $2M | $2M | $3M | $2M | $5M | $2M | $1M | $2M | $1M | $9M | $1M | $1M | $1M | $3M | $1M | $1M | $0 | $0 | $1M | $2M | $0 | $2M | $1M | $1M | $1M | $1M | $4M | $2M | $2M | $5M | $5M | $4M | $5M | $7M | $5M | $4M | $4M | - | - | $9M | $9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $210M | $204M | $209M | $203M | $199M | $187M | $180M | $178M | $173M | $177M | $172M | $164M | $160M | $147M | $139M | $130M | $126M | $124M | $126M | $125M | $125M | $124M | $140M | $130M | $127M | $137M | $134M | $133M | $131M | $121M | $121M | $114M | $112M | $111M | $110M | $111M | $110M | $107M | $111M | $110M | $108M | $106M | $91M | $101M | $103M | $101M | $104M | $101M | $101M | $101M | $99M | $99M | $102M | $98M | $96M | $96M | $98M | $99M | $102M | $104M | $104M | $105M | $107M | $102M | $117M | $105M | $128M | $103M | $98M | $100M | - | - | $97M | $101M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $75M | $75M | $23M | $62M | $137M | $50M | $61M | $84M | $113M | $86M | $83M | $77M | $101M | $11M | $55M | $54M | $43M | $48M | $40M | $44M | $47M | $43M | -$16M | $27M | $31M | $31M | $26M | $29M | $25M | $22M | -$6M | $20M | $18M | $27M | -$49M | $7M | $7M | $9M | -$57M | $15M | $14M | $17M | $4M | $6M | $2M | $5M | -$20M | $5M | -$8M | $2M | -$2M | -$1M | $3M | $8M | -$8M | -$1M | $5M | $8M | -$9M | $5M | $6M | $7M | -$8M | $13M | $64M | $11M | $13M | -$9M | $30M | $12M | $0 | $3M | $6M | $10M | $59M | $19M | $5M | $31M | $110M | $30M | $29M | -$1M | -$18M | $50M | $40M | $45M | $18M | $69M | $46M | $22M | $33M | $19M | $45M | $35M | -$47M | $43M | $18M | $14M | -$12M | -$1M | -$9M | $4M | -$5M | $4M | $61M | $2M | $1M | -$3M | $15M | $1M | -$4M | -$6M | - | $1M | -$10M | $1M | -$1M | -$2M | - | -$4M | -$4M | -$2M | - | -$2M | $1M | $1M | $7M | - | - | $2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $129M | $362M | $295M | $340M | $255M | $358M | $306M | $273M | $223M | $321M | $317M | $184M | $230M | $223M | $184M | $182M | $156M | $380M | $119M | $179M | $175M | $350M | $197M | $238M | $153M | $270M | $205M | $249M | $114M | $261M | $126M | $202M | $165M | $281M | $222M | $229M | $140M | $295M | $124M | $281M | $183M | $238M | $167M | $223M | $104M | $302M | $152M | $141M | $127M | $309M | $164M | $218M | $135M | $239M | $109M | $247M | $168M | $98M | $64M | $221M | $111M | $210M | $48M | $233M | $159M | $150M | $3M | $123M | $87M | $125M | $80M | $117M | $73M | $171M | -$259M | $130M | -$84M | -$108M | -$64M | -$153M | -$17M | -$60M | -$69M | -$428M | $5M | $226M | $46M | $69M | $12M | -$5M | -$80M | -$96M | $22M | $114M | -$718M | $65M | $42M | $161M | -$74M | -$547M | $54M | $168M | -$203M | $75M | $93M | $132M | -$7M | $107M | $105M | $135M | $65M | $122M | $91M | $64M | $74M | $87M | $72M | $134M | $58M | $89M | $81M | $142M | $57M | $79M | $58M | $140M | $38M | $66M | $53M | $126M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $33M | $85M | $53M | $68M | $62M | $63M | $51M | $26M | $41M | $58M | $66M | $11M | $41M | $29M | $21M | $19M | $14M | $39M | $5M | $26M | $22M | $42M | $35M | $40M | $24M | $27M | $37M | $42M | $20M | $48M | $17M | $33M | $25M | $40M | $224M | $57M | $47M | $96M | $46M | $95M | $58M | $74M | $60M | $75M | $36M | $100M | $55M | $47M | $43M | $105M | $62M | $91M | $54M | $95M | $42M | $98M | $67M | $38M | $23M | $81M | $10M | $77M | $17M | $87M | $59M | $61M | -$13M | $47M | $32M | $50M | $16M | $37M | $24M | $63M | -$137M | $46M | -$29M | -$75M | -$33M | -$41M | -$80M | -$28M | -$52M | -$165M | -$25M | $74M | -$13M | $18M | -$7M | -$3M | $0 | -$25M | $34M | $39M | -$134M | $54M | $6M | $68M | $35M | -$184M | $20M | $59M | -$28M | $20M | $14M | $52M | -$28M | $24M | $30M | $37M | $14M | $41M | $26M | $19M | $10M | $27M | $25M | $50M | $14M | $31M | $31M | $54M | $19M | $32M | $25M | $54M | $7M | $26M | $23M | $48M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $96M | $277M | $242M | $272M | $193M | $295M | $255M | $247M | $182M | $263M | $251M | $173M | $190M | $194M | $163M | $163M | $142M | $345M | $634M | $183M | $171M | $342M | $162M | $210M | $137M | $243M | $168M | $207M | $94M | $213M | $109M | $169M | $140M | $241M | -$2M | $172M | $93M | $199M | $78M | $186M | $125M | $164M | $107M | $148M | $68M | $202M | $97M | $94M | $84M | $204M | $102M | $127M | $81M | $144M | $67M | $149M | $101M | $67M | $41M | $140M | $101M | $135M | $25M | $146M | $84M | $88M | $7M | $75M | $80M | $74M | $65M | $83M | $48M | $108M | -$121M | $88M | $39M | -$209M | -$102M | -$63M | $75M | -$93M | -$63M | -$742M | $16M | $265M | $41M | $64M | $20M | $5M | -$2M | -$58M | -$64M | $101M | -$978M | $37M | -$73M | $42M | -$138M | -$567M | $54M | $110M | -$180M | $56M | $80M | $81M | $42M | $83M | $75M | $111M | $64M | $81M | $65M | $101M | $76M | $72M | $57M | $93M | $53M | $67M | $59M | $96M | $45M | $54M | $40M | $93M | $38M | $47M | $37M | $81M | $27M | $32M | $24M | $72M | -$372M | $10M | $14M | $51M | -$115M | $29M | $31M | -$206M | -$638.9M | -$3.9M | $184.4M | $248.8M | $74.3M | $68.2M | $63.3M | $106.3M | $73.2M | $66.8M | $52.6M | $78.9M | $68.7M | $60.6M | $33.5M | $24.1M | $51.1M | $37.2M | $25.3M | $64.2M | -$364.1M | $22.9M | $7.7M | $63.7M | -$16M | $33.8M | $78.2M | $125.2M |
Minority Interests | $24M | $63M | $47M | $5M | $8M | $9M | $10M | $6M | $16M | $24M | $58M | $3M | $8M | $10M | $8M | $2M | $6M | $8M | $5M | $6M | $5M | $7M | -$4M | $8M | -$1M | $0 | -$1M | $0 | -$1M | - | -$1M | $0 | -$1M | - | -$1M | $0 | -$1M | - | -$1M | $0 | -$1M | - | -$1M | $0 | -$1M | - | -$1M | $0 | -$1M | - | $0 | -$1M | -$1M | - | $0 | -$1M | -$1M | - | $0 | -$1M | -$1M | - | $0 | -$1M | -$2M | $0 | -$2M | -$6M | -$2M | -$1M | -$1M | -$2M | -$1M | -$3M | -$3M | -$4M | -$3M | -$2M | $73M | -$38M | - | $69M | $60M | $479M | $14M | -$113M | $6M | -$5M | -$1M | -$11M | - | -$11M | -$1M | -$19M | - | -$2M | -$1M | - | $0 | -$2M | -$1M | -$1M | $0 | -$1M | -$1M | -$1M | -$21M | -$18M | -$9M | -$13M | -$13M | -$13M | -$13M | -$13M | -$12M | -$12M | -$10M | -$9M | -$9M | -$9M | -$9M | -$8M | -$7M | -$7M | -$7M | -$7M | -$7M | -$7M | -$7M | -$3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $2.9M | $2.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $120M | $340M | $289M | $277M | $201M | $304M | $265M | $253M | $198M | $287M | $309M | $176M | $198M | $204M | $171M | $165M | $148M | $353M | $639M | $189M | $176M | $349M | $158M | $218M | $136M | $243M | $167M | $207M | $93M | $213M | $108M | $169M | $139M | $241M | -$3M | $172M | $92M | $199M | $77M | $186M | $124M | $164M | $106M | $148M | $67M | $202M | $96M | $94M | $83M | $204M | $102M | $126M | $80M | $144M | $67M | $148M | $100M | $67M | $41M | $139M | $100M | $135M | $25M | $145M | $82M | $88M | $5M | $69M | $78M | $73M | $64M | $81M | $47M | $105M | -$124M | $84M | $36M | -$211M | -$29M | -$101M | $75M | -$24M | -$3M | -$263M | $30M | $152M | $47M | $59M | $19M | -$6M | -$2M | -$69M | -$65M | $82M | -$978M | $35M | -$74M | $42M | -$138M | -$569M | $53M | $109M | -$180M | $55M | $79M | $80M | $21M | $65M | $66M | $98M | $51M | $68M | $52M | $88M | $64M | $60M | $47M | $84M | $44M | $58M | $50M | $88M | $38M | $47M | $33M | $86M | $31M | $40M | $30M | $78M | $27M | $32M | $24M | $72M | -$372M | $10M | $14M | $51M | -$115M | $29M | $31M | -$206M | -$638.9M | -$3.9M | $181.5M | $245.9M | $74.3M | $68.2M | $63.3M | $106.3M | $73.2M | $66.8M | $52.6M | $78.9M | $68.7M | $60.6M | $33.5M | $24.1M | $51.1M | $37.2M | $25.3M | $64.2M | -$364.1M | $22.9M | $7.7M | $63.7M | -$16M | $33.8M | $78.2M | $125.2M |
Shares Outstanding (Basic) | 310.2M | 308.9M | 306.41M | 304.3M | 299.3M | 299.11M | 298.78M | 298.8M | 297.9M | 296.5M | 294.4M | 291M | 290.9M | 290.7M | 291.3M | 289.6M | 289.5M | 289.3M | 289.1M | 289.1M | 289M | 288.6M | 285.7M | 285.6M | 285.5M | 283.3M | 283M | 283M | 282.9M | 282.8M | 282.6M | 282.5M | 282.1M | 281.5M | 280.8M | 280.8M | 279.5M | 278.9M | 278M | 278.2M | 278.2M | 276.7M | 276M | 276M | 275.4M | 274.8M | 274M | 274M | 268M | 266.1M | 265M | 265M | 264.5M | 263.6M | - | 262.9M | 261.2M | 255.6M | - | 251.3M | 250.3M | 250M | - | 229M | 228.2M | 229.73M | - | 228.13M | 227M | 226.6M | - | 224.1M | 225.4M | 225.2M | - | 223M | 220M | 220.62M | - | 219.15M | 218.18M | 225M | - | 219.01M | 225M | 194.81M | - | 160M | 160M | 150M | - | 150M | 144.44M | 143.86M | - | 142.31M | 134.7M | 133.3M | - | 133M | 132M | 131.99M | - | 120.88M | 110M | 113M | - | 109M | 110.29M | 119.51M | - | 100M | 103.17M | 120.55M | - | 85.71M | 85.45M | 106.33M | - | 89.23M | 92.59M | 106.02M | - | 87.04M | 89.19M | 86.87M | - | 86.96M | 85.71M | 84.78M | - | 80M | 80M | 80M | - | 76.92M | 82.35M | 79.69M | - | 80.56M | 81.58M | 80.47M | - | 81.53M | 84.11M | 84.11M | - | 82.17M | 82.21M | 82.32M | - | 82.12M | 82.07M | 85.04M | - | 86.32M | 88.01M | 88.01M | - | 87.99M | 87.99M | 88.07M | - | 88.07M | 88.07M | 88.07M | - | 88.07M | 88.07M | 88.07M |
Shares Outstanding (Diluted) | 310.8M | 308.9M | 306.41M | 304.3M | 299.3M | 299.11M | 298.78M | 298.8M | 298.5M | 297.2M | 294.4M | 291.4M | 291.3M | 291.2M | 291.3M | 290.1M | 290.1M | 289.9M | 289.7M | 289.6M | 289.4M | 289.1M | 286.9M | 286.9M | 286.5M | 285.2M | 284.8M | 284.6M | 284M | 283.6M | 283.3M | 283.2M | 282.6M | 282.2M | 280.8M | 281.6M | 280.3M | 279.9M | 279M | 279.2M | 279.3M | 277.9M | 277M | 276.9M | 276.2M | 275.7M | 275M | 275M | 274.6M | 273M | 272M | 272M | 272.2M | 270.9M | - | 269M | 268.2M | 266.8M | - | 263.9M | 261.9M | 261.7M | - | 254.7M | 247.6M | 250M | - | 235.48M | 235M | 233.2M | - | 234.3M | 240.6M | 237.6M | - | 241.3M | 220M | 220.62M | - | 219.15M | 232.26M | 225M | - | 219.01M | 225M | 202.7M | - | 164.71M | 160M | 150M | - | 150M | 144.44M | 157.69M | - | 142.31M | 134.7M | 137.5M | - | 133M | 132M | 131.99M | - | 120.88M | 110M | 113M | - | 109M | 111.94M | 122.5M | - | 101.25M | 104.84M | 122.22M | - | 86.96M | 85.45M | 107.69M | - | 89.23M | 94.34M | 106.02M | - | 87.04M | 89.19M | 86.87M | - | 86.96M | 85.71M | 84.78M | - | 80M | 80M | 80M | - | 76.92M | 82.35M | 79.69M | - | 80.56M | 81.58M | 80.47M | - | 81.53M | 84.11M | 84.11M | - | 82.17M | 82.21M | 82.32M | - | 82.12M | 82.07M | 85.04M | - | 86.32M | 88.01M | 88.01M | - | 87.99M | 87.99M | 88.07M | - | 88.07M | 88.07M | 88.07M | - | 88.07M | 88.07M | 88.07M |
EPS (Basic) | $0.38 | $1.09 | $0.93 | $0.90 | $0.66 | $1.01 | $0.88 | $0.84 | $0.65 | $0.96 | $1.04 | $0.60 | $0.67 | $0.69 | $0.58 | $0.56 | $0.50 | $1.21 | $2.20 | $0.64 | $0.61 | $1.21 | $0.55 | $0.76 | $0.48 | $0.86 | $0.59 | $0.73 | $0.33 | $0.75 | $0.38 | $0.60 | $0.49 | $0.86 | -$0.01 | $0.61 | $0.33 | $0.71 | $0.28 | $0.67 | $0.45 | $0.59 | $0.39 | $0.53 | $0.25 | $0.73 | $0.35 | $0.34 | $0.31 | $0.77 | $0.38 | $0.48 | $0.30 | $0.55 | - | $0.56 | $0.38 | $0.23 | - | $0.55 | $0.40 | $0.54 | - | $0.63 | $0.35 | $0.37 | - | $0.32 | $0.33 | $0.31 | - | $0.36 | $0.20 | $0.45 | - | $0.37 | $0.15 | -$0.97 | - | -$0.47 | $0.33 | -$0.12 | - | -$1.21 | $0.12 | $0.77 | - | $0.35 | $0.10 | -$0.06 | - | -$0.46 | -$0.45 | $0.57 | - | $0.26 | -$0.55 | $0.32 | - | -$4.29 | $0.40 | $0.87 | - | $0.51 | $0.72 | $0.66 | - | $0.79 | $0.68 | $0.82 | - | $0.81 | $0.63 | $0.73 | - | $0.70 | $0.55 | $0.79 | - | $0.65 | $0.54 | $0.83 | - | $0.54 | $0.37 | $0.99 | - | $0.46 | $0.35 | $0.92 | - | $0.40 | $0.30 | $0.90 | - | $0.13 | $0.17 | $0.64 | - | $0.36 | $0.38 | -$2.56 | - | -$0.26 | $0.77 | $1.27 | - | $0.83 | $0.77 | $1.29 | - | $0.81 | $0.64 | $0.96 | - | $0.70 | $0.38 | $0.28 | - | $0.10 | -$0.05 | $0.39 | - | -$0.08 | -$0.25 | $0.38 | - | $0.04 | $0.54 | $1.08 |
EPS (Diluted) | $0.37 | $1.09 | $0.93 | $0.90 | $0.66 | $1.01 | $0.87 | $0.84 | $0.65 | $0.96 | $1.04 | $0.60 | $0.67 | $0.69 | $0.58 | $0.56 | $0.50 | $1.21 | $2.20 | $0.64 | $0.61 | $1.21 | $0.55 | $0.76 | $0.48 | $0.85 | $0.58 | $0.73 | $0.33 | $0.75 | $0.38 | $0.59 | $0.49 | $0.86 | -$0.01 | $0.61 | $0.33 | $0.71 | $0.28 | $0.67 | $0.45 | $0.59 | $0.38 | $0.53 | $0.25 | $0.73 | $0.35 | $0.34 | $0.30 | $0.75 | $0.37 | $0.46 | $0.29 | $0.53 | - | $0.55 | $0.37 | $0.22 | - | $0.53 | $0.38 | $0.52 | - | $0.57 | $0.32 | $0.34 | - | $0.31 | $0.32 | $0.30 | - | $0.34 | $0.18 | $0.43 | - | $0.34 | $0.15 | -$0.97 | - | -$0.47 | $0.31 | -$0.12 | - | -$1.21 | $0.12 | $0.74 | - | $0.34 | $0.10 | -$0.06 | - | -$0.46 | -$0.45 | $0.52 | - | $0.26 | -$0.55 | $0.32 | - | -$4.29 | $0.40 | $0.85 | - | $0.51 | $0.71 | $0.65 | - | $0.78 | $0.67 | $0.80 | - | $0.80 | $0.62 | $0.72 | - | $0.69 | $0.55 | $0.78 | - | $0.65 | $0.53 | $0.83 | - | $0.54 | $0.37 | $0.99 | - | $0.46 | $0.35 | $0.92 | - | $0.40 | $0.30 | $0.90 | - | $0.13 | $0.17 | $0.64 | - | $0.36 | $0.38 | -$2.56 | - | -$0.26 | $0.77 | $1.27 | - | $0.83 | $0.77 | $1.29 | - | $0.81 | $0.64 | $0.96 | - | $0.70 | $0.38 | $0.28 | - | $0.10 | -$0.05 | $0.39 | - | -$0.08 | -$0.25 | $0.38 | - | $0.04 | $0.54 | $1.08 |
EBIT | $339M | $566M | $504M | $543M | $454M | $545M | $486M | $451M | $396M | $498M | $489M | $348M | $390M | $370M | $323M | $312M | $282M | $504M | $245M | $304M | $300M | $474M | $337M | $368M | $280M | $407M | $339M | $382M | $245M | $382M | $247M | $316M | $277M | $392M | $332M | $340M | $250M | $402M | $235M | $391M | $291M | $344M | $258M | $324M | $207M | $403M | $256M | $242M | $228M | $410M | $263M | $317M | $237M | $337M | $205M | $343M | $266M | $197M | $166M | $325M | $215M | $315M | $155M | $335M | $276M | $255M | $131M | $226M | $185M | $225M | $177M | $207M | $170M | $272M | -$231M | $194M | $4M | -$47M | -$147M | -$46M | $61M | -$19M | -$45M | -$844M | $69M | $420M | $218M | $140M | $107M | $126M | $1M | $50M | $126M | $189M | -$632M | $149M | $152M | $275M | $119M | -$380M | $225M | $331M | -$18M | $247M | $202M | $292M | $164M | $273M | $231M | $244M | $168M | $1.286B | $1.132B | $160M | $181M | $178M | $158M | $213M | $141M | $169M | $159M | $219M | $124M | $149M | $124M | $206M | $96M | $125M | $108M | $175M | $936M | $758M | $742M | $1.009B | $843M | $599M | $664M | $967M | $716M | $614M | $635M | $977M | $850.3M | $614.9M | $641.7M | $857.1M | $860.6M | $569.1M | $608.9M | $922.6M | $860.5M | $589.5M | $575.6M | $917.1M | $801.9M | $574.2M | $552.4M | $872M | $872.3M | $596.1M | $612.2M | $1.028B | $931.7M | $632.5M | $635.7M | $1.098B | $879.7M | $611M | $628.6M | $1.047B |
EBITDA | $659M | $978M | $846M | $831M | $755M | $933M | $812M | $724M | $681M | $866M | $799M | $610M | $654M | $723M | $638M | $555M | $533M | $849M | $535M | $552M | $542M | $811M | $672M | $593M | $500M | $722M | $599M | $595M | $458M | $678M | $489M | $520M | $480M | $670M | $561M | $532M | $445M | $662M | $446M | $571M | $464M | $579M | $441M | $494M | $374M | $623M | $436M | $393M | $377M | $607M | $428M | $461M | $373M | $515M | $353M | $478M | $394M | $367M | $316M | $444M | $333M | $476M | $306M | $458M | $345M | $419M | $266M | $362M | $276M | $386M | $330M | $367M | $292M | $435M | -$152M | $313M | $137M | $94M | -$99M | $48M | $171M | $155M | $99M | -$773M | $151M | $531M | $265M | $185M | $169M | $248M | $96M | $121M | $171M | $282M | -$416M | $222M | $220M | $401M | $273M | -$266M | $341M | $489M | $154M | $420M | $283M | $473M | $328M | $427M | $371M | $402M | $331M | $1.286B | $1.132B | $298M | $328M | $299M | $279M | $354M | $268M | $283M | $349M | $354M | $249M | $262M | $232M | $337M | $269M | $210M | $187M | $281M | $936M | $758M | $742M | $1.009B | $843M | $599M | $664M | $967M | $716M | $614M | $635M | $977M | $850.3M | $614.9M | $641.7M | $857.1M | $860.6M | $569.1M | $608.9M | $922.6M | $860.5M | $589.5M | $575.6M | $917.1M | $801.9M | $574.2M | $552.4M | $872M | $872.3M | $596.1M | $612.2M | $1.028B | $931.7M | $632.5M | $635.7M | $1.098B | $879.7M | $611M | $628.6M | $1.047B |