Carlisle Companies Incorporated(CSL:US)
Market Cap$13.288B
Key Metrics
Price$333.86
Revenue (TTM)$5.097B
Holders Revenue (TTM)$1.283B
Gross Profit (TTM)$1.797B
Earnings (TTM)$724.2M
EBITDA (TTM)$1.25B
Op. Margin (TTM)19.95%
Dividend Yield1.38%
Holders Yield9.66%
Cash on hand$665.3M
Total Assets$6.235B
Net Assets$1.617B
Total Debt$2.885B
Key Metrics
Price$333.86
Revenue (TTM)$5.097B
Holders Revenue (TTM)$1.283B
Gross Profit (TTM)$1.797B
Earnings (TTM)$724.2M
EBITDA (TTM)$1.25B
Op. Margin (TTM)19.95%
Dividend Yield1.38%
Holders Yield9.66%
Cash on hand$665.3M
Total Assets$6.235B
Net Assets$1.617B
Total Debt$2.885B
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 | $1.57B | $1.052B | $1.128B | $1.347B | $1.45B | $1.096B | $1.123B | $1.334B | $1.451B | $1.097B | $1.128B | $1.26B | $1.307B | $892.6M | $1.455B | $1.497B | $1.775B | $1.496B | $1.376B | $1.316B | $1.178B | $940.9M | $1.064B | $1.057B | $965.4M | $1.03B | $1.144B | $1.281B | $1.315B | $1.072B | $1.077B | $1.181B | $1.236B | $984.7M | $1.072B | $1.002B | $983.9M | $774M | $893.5M | $991M | $996.9M | $794M | $876.2M | $973.1M | $984.6M | $709.3M | $790M | $904.1M | $859.5M | $650.4M | $121.1M | $796.8M | $792.6M | $629.6M | $845.6M | $910.2M | $984.6M | $889.3M | $789.6M | $870.5M | $870.8M | $693.6M | $626.9M | $665.9M | $687.6M | $547.3M | $645.3M | $604.2M | $636.7M | $531.3M | $623.5M | $832.5M | $863M | $708.27M | $675.53M | $730.4M | $738.8M | $631.86M | $611.52M | $645.26M | $688.11M | $620.49M | $370.22M | $545.39M | $591.6M | $537.74M | $402.18M | $585.03M | $590.32M | $562.31M | $528.54M | $541.47M | $545.79M | $475.69M | $463.93M | $499.97M | $552.28M | $455.1M | $433.5M | $462.39M | $490.43M | $463.16M | $413.25M | $444.37M | $479.43M | $434.02M | $394.6M | $400.9M | $425.8M | $390.02M | $380.8M | $378M | $395.6M | $363.1M | $319.7M | $315.7M | $337.4M | $287.8M | $277.5M | $252.6M | $262.3M | $225.1M | $217.2M | $216.5M | $200.8M | $188M | $170.1M | $184.1M | $183.8M | $154.7M | $151.5M | $160.6M | $160.8M | $138.4M | $119.4M | $134M | $87.4M | $132.6M | $37.1M | $163.3M | $156.4M | $144.1M | $151.7M | $157.7M | $161.1M | $150.7M | $132.4M | $136.5M | $141.7M | $143.1M | $141.1M | $144.1M | $143.1M | $139.1M | $135.2M | $141.8M | $138.3M | $127.5M | $115.2M | $115.4M | $117.2M | $118.4M | $105.3M | $122.9M | $126.1M | $127.5M | $127.4M | $138.8M | $131.3M | $129.7M |
Cost of Revenue | $1.002B | $688.9M | $747.1M | $861.7M | $908.4M | $710.1M | $717.4M | $819.2M | $881.7M | $697.6M | $707.8M | $793.7M | $829.8M | $621.4M | $1.012B | $982.5M | $1.17B | $1.005B | $985.5M | $944M | $870.1M | $696M | $771.6M | $739.1M | $695.3M | $751.8M | $835.6M | $900.4M | $920.6M | $783.3M | $798.5M | $867.1M | $903.9M | $735.3M | $797M | $717.8M | $697.4M | $547.9M | $626.4M | $667.4M | $675.7M | $548.6M | $623.4M | $677.6M | $699.2M | $536.3M | $594.3M | $667M | $634.9M | $488.3M | $38.1M | $596.5M | $585.5M | $477.2M | $640.5M | $684.3M | $729.2M | $678.1M | $630.8M | $683M | $687.1M | $546.5M | $497.4M | $522.3M | $544M | $435.3M | $513.4M | $460.1M | $491.3M | $438.8M | $515.4M | $668.4M | $688.9M | $578.92M | $542.79M | $570.7M | $581.2M | $507.37M | $492.33M | $513.52M | $539.63M | $492.64M | $293.67M | $439.8M | $470.47M | $427.57M | $317.2M | $477.38M | $468.64M | $402.74M | $440.33M | $445.36M | $444.65M | $385.52M | $381.05M | $408.02M | $451.01M | $371.72M | $370.74M | $380.99M | $399.79M | $378.55M | $332.16M | $332.47M | $355.98M | $322.52M | $300.3M | $298.6M | $315.5M | $292.5M | $291.7M | $284.5M | $295.3M | $272.6M | $239.7M | $230.4M | $250.9M | $214.3M | $211.5M | $182.8M | $190.1M | $165.6M | $162.2M | $157.3M | $144.7M | $137.5M | $122.8M | $130.8M | $131M | $110.1M | $106.7M | $108.1M | $114M | $98.4M | $82.6M | $93.5M | $58.7M | $92.6M | $23.4M | $114.4M | $111.7M | $101.9M | $101.9M | $108.4M | $112.9M | $106.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $568.4M | $363.2M | $380.6M | $485.2M | $541.1M | $385.7M | $405.5M | $514.4M | $568.9M | $398.9M | $419.7M | $466.1M | $477.2M | $271.2M | $442.2M | $514.5M | $604.8M | $490.9M | $390.5M | $371.6M | $307.7M | $244.9M | $292.5M | $317.9M | $270.1M | $278.4M | $308.7M | $380.2M | $394.2M | $288.6M | $278.8M | $314.3M | $332.2M | $249.4M | $274.8M | $284.6M | $286.5M | $226.1M | $267.1M | $323.6M | $321.2M | $245.4M | $252.8M | $295.5M | $285.4M | $173M | $195.7M | $237.1M | $224.6M | $162.1M | $83M | $200.3M | $207.1M | $152.4M | $205.1M | $225.9M | $255.4M | $211.2M | $158.8M | $187.5M | $183.7M | $147.1M | $129.5M | $143.6M | $143.6M | $112M | $131.9M | $144.1M | $145.4M | $92.5M | $108.1M | $164.1M | $174.1M | $129.35M | $132.75M | $159.7M | $157.6M | $124.49M | $119.19M | $131.74M | $148.49M | $127.85M | $76.54M | $105.59M | $121.13M | $110.17M | $84.98M | $107.65M | $121.68M | $159.58M | $88.21M | $96.11M | $101.14M | $90.17M | $82.87M | $91.95M | $101.27M | $83.38M | $62.76M | $81.4M | $90.64M | $84.61M | $81.1M | $111.89M | $123.45M | $111.5M | $94.3M | $102.3M | $110.3M | $97.52M | $89.1M | $93.5M | $100.3M | $90.5M | $80M | $85.3M | $86.5M | $73.5M | $66M | $69.8M | $72.2M | $59.5M | $55M | $59.2M | $56.1M | $50.5M | $47.3M | $53.3M | $52.8M | $44.6M | $44.8M | $52.5M | $46.8M | $40M | $36.8M | $40.5M | $28.7M | $40M | $13.7M | $48.9M | $44.7M | $42.2M | $49.8M | $49.3M | $48.2M | $44.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $215.9M | $182.9M | $190.6M | $191.3M | $206.1M | $202.1M | $73.6M | $198M | $164.2M | $173.7M | $166.1M | $166.2M | $145.2M | $150.5M | $202.6M | $190.5M | $201.2M | $213.6M | $208M | $205.1M | $173.9M | $160.2M | $180.7M | $163.1M | $155.6M | $175.7M | $167.4M | $189.2M | $187M | $173.9M | $164.2M | $174.3M | $172.5M | $154.7M | $167.5M | $149.8M | $140.2M | $136.6M | $151.9M | $145.7M | $142.3M | $134.8M | $127.1M | $133.7M | $137.4M | $106.6M | $106.7M | $103.1M | $102.3M | $99.1M | $32.2M | $90.7M | $97.8M | $97M | $121.7M | $115.3M | $115.1M | $115M | $106.1M | $107M | $98.3M | $91.9M | $102.7M | $77.1M | $79.6M | $73.2M | $97.1M | $70.1M | $60.5M | $73.1M | $80.4M | $82.3M | $84.2M | $85.26M | $73.65M | $70.5M | $77.99M | $73.4M | $65.66M | $63.07M | $61.91M | $64.71M | $40.73M | $52.7M | $55.16M | $58.94M | $51.69M | $58.72M | $59.81M | $58.77M | $59.34M | $59.09M | $58.22M | $56.75M | $57.22M | $58.65M | $58.87M | $57M | $53.21M | $56.27M | $56.99M | $55.52M | $42.6M | $46.74M | $50.6M | $53.01M | $47.6M | $46.4M | $48.3M | $46.8M | $44.6M | $43.4M | $44.7M | $44M | $41.5M | $40.2M | $38.9M | $38.4M | $36M | $35.6M | $35.3M | $33.7M | $31.8M | $31M | $28.7M | $30M | $27.4M | $29.8M | $29.9M | $27.9M | $27.6M | $28.1M | $29M | $24.9M | $22.6M | $24.4M | $19.3M | $25.9M | -$19.3M | $71.7M | $31.6M | $31.5M | $33.7M | $32.7M | $32.2M | $32.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | $11.4M | $12.1M | $12.9M | $12.4M | $11.1M | $10.7M | $8.8M | $8.1M | $9.3M | $9.2M | $8M | $7.2M | $6.7M | $6.8M | $12.8M | $5M | $11M | $12.3M | $12.9M | $12.8M | $13.8M | $10.4M | $12.6M | $11.5M | $11.7M | $14.4M | $15.9M | $15.2M | $15.4M | $14.4M | $14.7M | $12.3M | $14.2M | $13.9M | $14.7M | $12.4M | $13.1M | $12M | $12.5M | $12.3M | $12M | $11.3M | $11.8M | $11.3M | $10.9M | $8.8M | $8.8M | $8.6M | $8.5M | $8M | $1.9M | $7M | $7.4M | $7.4M | $8.6M | $8.1M | $8.5M | $7.8M | $7.3M | $7.1M | $7.3M | $7M | $6.4M | $6M | $6.4M | $4.4M | $6.7M | $3.9M | $4M | $4.4M | $3M | $3.2M | $3.3M | $4.66M | $4.27M | $3.2M | $3M | $4.39M | $3.77M | $3.73M | $3.7M | $3.88M | $2.78M | $3.87M | $3.81M | $3.92M | $1.17M | $3.98M | $4.11M | $4.13M | $5.73M | $4.86M | $4.82M | $4.81M | $4.68M | $4.8M | $5.29M | $5.16M | $4.56M | $4.29M | $4.47M | $4M | $4.42M | $3.88M | $4.08M | $4.09M | $3.9M | $3.9M | $4.1M | $3.9M | $4M | $4.1M | $4.2M | $3.9M | $4.1M | $3.9M | $3.9M | $3.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $199.3M | $171.8M | $176.6M | $177.9M | $196.9M | $194M | $67M | $191.8M | $162.1M | $166.8M | $157.6M | $161.7M | $140.3M | $142.2M | $188.9M | $162.2M | $192M | $203M | $193.5M | $192.6M | $161.3M | $150.8M | $164.2M | $153M | $144.6M | $161.9M | $155.6M | $175M | $172.3M | $164.2M | $152.1M | $164.8M | $159.9M | $148.6M | $155.9M | $137.9M | $127M | $124.9M | $140.8M | $135.6M | $131.5M | $124.1M | $116.5M | $121.7M | $125.6M | $98.1M | $97M | $94.4M | $95.4M | $92.2M | $32.5M | $87.1M | $88.1M | $90.4M | $113.1M | $101.1M | $106M | $107.5M | $98.8M | $99.9M | $92.2M | $85.7M | $95.8M | $71.5M | $73.8M | $69.4M | $81.9M | $65.3M | $74.4M | $69.1M | $77.4M | $79.1M | $80.9M | $80.6M | $69.38M | $67.3M | $70.1M | $69.16M | $61.89M | $59.34M | $60.01M | $60.83M | $37.95M | $51.35M | $55.74M | $55.02M | $50.52M | $54.74M | $55.7M | $54.64M | $53.61M | $54.23M | $53.4M | $51.94M | $52.54M | $53.84M | $53.58M | $51.84M | $48.65M | $51.98M | $52.52M | $51.51M | $38.18M | $42.86M | $46.53M | $48.92M | $43.7M | $42.5M | $44.2M | $42.9M | $40.6M | $39.3M | $40.5M | $40.1M | $37.4M | $36.3M | $35M | $34.5M | $36M | $35.6M | $35.3M | $33.7M | $31.8M | $31M | $28.7M | $30M | $27.4M | $29.8M | $29.9M | $27.9M | $27.6M | $28.1M | $29M | $24.9M | $22.6M | $24.4M | $19.3M | $25.9M | -$19.3M | $71.7M | $31.6M | $31.5M | $33.7M | $32.7M | $32.2M | $32.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | $5.2M | -$1M | $1.1M | $1M | -$1.9M | -$2.6M | -$2.2M | -$1.9M | -$7.2M | -$2.3M | $500K | -$2.7M | -$1.8M | $1.5M | $900K | $23.3M | -$1.8M | -$1.7M | $1.6M | -$300K | -$1.2M | -$1M | $3.9M | -$1.4M | -$700K | -$600K | -$4.1M | -$1M | -$700K | -$4.7M | -$2.6M | -$2.8M | -$1.6M | -$7.8M | -$3.1M | -$500K | $100K | -$300K | -$1.4M | -$2.2M | -$1.2M | -$600K | -$1.2M | $700K | $900K | -$300K | $900K | $100K | -$1.6M | -$1.1M | -$2.2M | -$3.4M | $2.3M | -$800K | - | $6.1M | $600K | -$300K | - | - | -$1.2M | -$800K | $500K | -$400K | -$600K | -$600K | $8.5M | $900K | -$17.9M | -$400K | - | - | - | - | - | - | $4.89M | -$151K | - | - | -$1.8M | - | - | -$2.52M | -$4.39M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $352.5M | $180.3M | $190M | $293.9M | $335M | $183.6M | $224M | $316.4M | $377.5M | $225.2M | $253.6M | $299.9M | $308.6M | $120.7M | $239.6M | $324M | $403.6M | $277.3M | $182.5M | $166.5M | $133.8M | $84.7M | $111.8M | $154.8M | $114.5M | $102.7M | $141.3M | $191M | $207.2M | $114.7M | $114.6M | $140M | $159.7M | $94.7M | $107.3M | $134.8M | $146.3M | $89.5M | $115.2M | $177.9M | $178.9M | $110.6M | $125.7M | $161.8M | $148M | $66.4M | $89M | $134M | $122.3M | $63M | $50.8M | $109.6M | $109.3M | $55.4M | $70.7M | $110.6M | $140.3M | $96.2M | $56M | $80.5M | $84.2M | $54.4M | $26.8M | $66.1M | $64M | $38.8M | $34.8M | $74M | $84.9M | $19.4M | $27.7M | $81.8M | $89.9M | $44.09M | $108.68M | $89.2M | $84.5M | $51.09M | $64.17M | $68.68M | $86.57M | $63.13M | $36.64M | $52.88M | $65.97M | $51.23M | $33.84M | $48.93M | $61.87M | $100.8M | $33.58M | $37.02M | $42.93M | $33.42M | $25.57M | $33.3M | $42.41M | $26.38M | $11.98M | $25.13M | $33.66M | $29.1M | $24.96M | $49.07M | $56.94M | $44.48M | $36.7M | $43.6M | $49.8M | $37.82M | $34.6M | $38.6M | $43.7M | $34.6M | $29.6M | $34.9M | $37.8M | $25.2M | $22.3M | $27M | $29.2M | $18.6M | $18.4M | $21.7M | $21.5M | $14.5M | $14.5M | $18M | $17.4M | $11.6M | $12.2M | $13.5M | $13M | $10.2M | $10M | $11.2M | $5.5M | $9.1M | $33.4M | -$29.4M | $6.5M | $4.2M | $10.2M | $10.9M | $10.4M | $6.2M | -$390.3M | $136.5M | $141.7M | $143.1M | -$389M | $144.1M | $143.1M | $139.1M | -$373.5M | $141.8M | $138.3M | $127.5M | -$315.6M | $115.4M | $117.2M | $118.4M | -$322.4M | $122.9M | $126.1M | $127.5M | -$334.8M | $138.8M | $131.3M | $129.7M |
| -$18.8M | -$17.1M | -$17.6M | -$16.1M | -$11.4M | -$8.6M | -$22M | $5.1M | -$4.9M | -$10.4M | -$9.1M | -$16.4M | -$13.6M | -$13.3M | -$12.5M | -$21.6M | -$24.2M | -$22.5M | -$22.3M | -$20.5M | -$19.9M | -$22.3M | -$20.1M | -$18.9M | -$16.4M | -$26.5M | -$17.7M | -$13.8M | -$14.1M | -$13.3M | -$15.1M | -$18.1M | -$13.5M | -$16.4M | -$12.1M | -$11.2M | -$6.6M | -$5.2M | -$6.5M | -$149M | -$8.2M | -$8.4M | -$8.4M | -$8.7M | -$8.5M | -$8.4M | -$8.4M | -$7.7M | -$8M | -$8M | -$8.4M | -$8.5M | -$108.6M | -$8.3M | -$6.3M | -$12.3M | -$7.1M | -$6.2M | -$5.7M | -$4.2M | -$3.7M | -$4.3M | -$3.2M | -$1M | -$1.8M | -$1.9M | -$2M | -$1.2M | -$3.8M | -$2M | -$900K | -$5.5M | -$300K | -$122.92M | $615K | $51M | -$4.5M | $2.25M | $4.93M | $3.45M | $1.8M | $463K | -$1.47M | $2.52M | $4.39M | -$5.05M | -$1.31M | $2.81M | $2.48M | -$3.52M | $1.85M | $2.33M | $3.63M | -$3.09M | $1.41M | $672K | -$534K | -$1.64M | $6.56M | -$341K | $246K | -$36.85M | $0 | $1.54M | $717K | $1.19M | $2.4M | $1.5M | $500K | $2.4M | $2.7M | $4.2M | $2.7M | $1.8M | $2.3M | $1.5M | $1.3M | $900K | $2.5M | $400K | $400K | $700K | $500K | $500K | $600K | $1.2M | $800K | $100K | $500K | $600K | $400K | $700K | $500K | $700K | $800K | $1M | $200K | $700K | $0 | -$500K | $200K | $600K | $200K | $400K | $900K | $1.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $6.6M | $8.9M | $11.3M | $6.8M | $1.4M | $6.4M | $16M | $22.6M | $13.8M | $7.9M | $7.6M | $3.6M | $4.4M | $4.5M | $3.3M | $2.9M | $600K | $200K | $100K | $200K | $400K | $500K | $800K | $700K | $2.6M | $700K | $1.7M | $1.7M | $1.9M | $2.6M | $3.7M | $3.3M | $3.3M | $900K | $200K | $100K | $0 | $200K | $200K | $400K | $400K | $300K | $200K | $100K | $100K | $300K | $400K | $400K | $400K | $300K | $300K | $100K | $100K | $100K | $200K | $200K | $100K | $100K | $0 | $100K | $200K | $200K | $0 | $100K | $100K | $100K | - | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $27.4M | $28.3M | $27.7M | $21.3M | $14.7M | $14.8M | $17.3M | $18.6M | $18.8M | $18.6M | $18.6M | $19.4M | $18.8M | $18.8M | $18.3M | $22.6M | $22.5M | $22.6M | $22.1M | $19.8M | $19.2M | $19.2M | $18.9M | $19.1M | $19.7M | $18.9M | $16.5M | $16.7M | $16.6M | $16.3M | $15.5M | $16.3M | $17.5M | $15.4M | $12.3M | $7.9M | $7M | $6.8M | $6.7M | $7.9M | $8.6M | $8.7M | $8.6M | $8.8M | $8.6M | $8.7M | $8.8M | $8.1M | $8.4M | $8.3M | $8.7M | $8.6M | $8.7M | $8.4M | $6.5M | $6.4M | $6.6M | $6.6M | $5.7M | $5.6M | $5.1M | $5.3M | $3.2M | $1.5M | $1.9M | $2M | $2M | $2.2M | $2.3M | $2.7M | - | $6.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $2M | $2.3M | -$1.2M | -$1.6M | $1.9M | -$200K | -$20.7M | $1.1M | $100K | $300K | $1.9M | -$600K | $800K | $1M | $2.5M | -$1.9M | -$2.3M | -$100K | -$300K | -$900K | -$1.1M | -$3.6M | -$2M | -$500K | $700K | -$8.3M | -$2.9M | $1.2M | $600K | $400K | -$3.3M | -$5.1M | $700K | -$1.9M | - | -$3.4M | $400K | $1.4M | $0 | -$141.5M | - | - | - | - | - | - | - | - | - | - | - | - | -$100M | - | - | -$6.1M | -$600K | $300K | - | $1.3M | $1.2M | $800K | - | $400K | - | - | $0 | $800K | -$1.5M | $700K | -$900K | $600K | -$300K | -$122.92M | $615K | $51M | -$4.5M | $2.25M | $4.93M | $3.45M | $1.8M | $463K | -$1.47M | $2.52M | $4.39M | -$5.05M | -$1.31M | $2.81M | $2.48M | -$3.52M | $1.85M | $2.33M | $3.63M | -$3.09M | $1.41M | $672K | -$534K | -$1.64M | $6.56M | -$341K | $246K | -$36.85M | $0 | $1.54M | $717K | $1.19M | $2.4M | $1.5M | $500K | $2.4M | $2.7M | $4.2M | $2.7M | $1.8M | $2.3M | $1.5M | $1.3M | $900K | $2.5M | $400K | $400K | $700K | $500K | $500K | $600K | $1.2M | $800K | $100K | $500K | $600K | $400K | $700K | $500K | $700K | $800K | $1M | $200K | $700K | $0 | -$500K | $200K | $600K | $200K | $400K | $900K | $1.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $333.7M | $163.2M | $172.4M | $277.8M | $323.6M | $175M | $202M | $321.5M | $372.6M | $214.8M | $244.5M | $283.5M | $295M | $107.4M | $227.1M | $302.4M | $379.4M | $254.8M | $160.2M | $146M | $113.9M | $62.4M | $91.7M | $135.9M | $98.1M | $76.2M | $123.6M | $177.2M | $193.1M | $101.4M | $99.5M | $121.9M | $146.2M | $78.3M | $91.2M | $123.6M | $139.7M | $84.3M | $108.7M | $28.9M | $170.7M | $102.2M | $117.3M | $153.1M | $139.5M | $58M | $80.6M | $126.3M | $114.3M | $55M | $142.4M | $101.1M | $100.7M | $47.1M | $70.9M | $104.4M | $133.8M | $89.7M | $47M | $76.3M | $80.5M | $50.1M | $23.6M | $65.1M | $62.2M | $36.9M | $32.8M | $72M | $82.6M | $16.7M | $14.5M | $76.3M | $84.5M | -$83.24M | $58.38M | $133.9M | $82.1M | $49.12M | $53.07M | $66.82M | $81.21M | $59.34M | $31.58M | $48.61M | $61.84M | $42.28M | $28.19M | $48.03M | $60.11M | $38.18M | $27.76M | $35.71M | $43.32M | $25.7M | $22.69M | $30.44M | $37.78M | $19.59M | $10.85M | $17.04M | $26M | -$15.97M | $15.53M | $44.19M | $50.66M | $40.49M | $34.4M | $40.1M | $45.5M | $35.5M | $31.5M | $36.9M | $40.6M | $31.4M | $27.5M | $32.3M | $34.8M | $22.2M | $21.7M | $25.7M | $27.2M | $17.6M | $17.4M | $20.7M | $20.5M | $14.2M | $14M | $16.9M | $16.7M | $11.2M | $11.5M | $13.4M | $12.4M | $9.8M | $9.4M | $10.8M | $600K | $8.7M | $32.2M | -$30.9M | $5.7M | $3.7M | $9M | $10.3M | $10.6M | $6.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $76M | $35.5M | $39M | $64.3M | $68.1M | $34.9M | $39.6M | $74.9M | $87.4M | $43.9M | $52.8M | $66.6M | $68.3M | $23.8M | $47.3M | $69.1M | $88.6M | $60.5M | $29.4M | $33M | $19.8M | $13.3M | $7M | $33.2M | $22.1M | $14.4M | $19.6M | $37.9M | $40.1M | $24M | $10.4M | $25M | $31.5M | $20.4M | -$23.9M | $44.5M | $45M | $26.4M | $32.2M | $38.4M | $55.4M | $33.7M | $35.6M | $49.5M | $44.7M | $18.5M | $27.3M | $40M | $38.6M | $18.5M | $47.3M | $34.7M | $36.4M | $2.8M | $22.8M | $34.7M | $44.4M | $29.7M | $7.4M | $22.6M | $25.2M | $16.8M | $1.7M | $18.3M | $23.4M | $13.8M | -$8.3M | $24.9M | $25.4M | $5.7M | $700K | $25.7M | $27.6M | -$21.56M | $17.43M | $49.6M | $27.2M | $15.47M | $13.44M | $21.8M | $25.08M | $19.63M | $10.98M | $12.59M | $19.75M | $13.52M | $6.18M | $15.15M | $19.43M | $11.25M | $9.02M | $10.92M | $14.51M | $8.61M | $7.83M | $10.5M | $13.03M | $6.76M | $3.28M | $6.17M | $9.41M | -$5.78M | $4.96M | $15.98M | $18.72M | $15.03M | $13.1M | $15.4M | $17.5M | $13.7M | $12.4M | $14.6M | $16M | $12.4M | $10.7M | $12.8M | $13.8M | $8.8M | $8.5M | $10.2M | $10.8M | $7M | $6.8M | $8.2M | $8.1M | $5.6M | $5.5M | $6.7M | $6.6M | $4.4M | $4.5M | $5.3M | $4.9M | $3.9M | $3.7M | $4.2M | $300K | $3.3M | $12.3M | -$11.9M | $2.2M | $1.4M | $3.4M | $3.9M | $4M | $2.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $255.2M | $127.7M | $127.4M | $214.2M | $255.8M | $143.3M | $162.8M | $244.3M | $712.4M | $192.3M | $205.5M | $265.6M | $194.6M | $101.7M | $174.2M | $254.7M | $301.5M | $193.6M | $128.1M | $142.1M | $99.3M | $52.2M | $80.6M | $102.3M | $75.4M | $61.8M | $102.6M | $137.9M | $152.9M | $79.4M | $88.1M | $99.7M | $113.7M | $309.6M | $115.1M | $86.3M | $102.3M | $61.8M | $76.2M | -$9.8M | $115.2M | $68.5M | $81.8M | $103.6M | $94.9M | $39.4M | $52.9M | $87.3M | $75.2M | $35.8M | $69.7M | $76.6M | $8.2M | $55.2M | $47.8M | $69.5M | $92.8M | $60M | $38.6M | $53.7M | $54.6M | $33.4M | $32.2M | $50.5M | $38.6M | $24.3M | $35.9M | $46.6M | $55.5M | $6.6M | $13.7M | $50.4M | $54.3M | -$62.6M | $42.94M | $82.5M | $53.4M | $36.83M | $79.92M | $40.23M | $57.11M | $41.6M | $23.73M | $19.7M | $37.66M | $28.26M | -$10.45M | $28.98M | $37.36M | $23.73M | $18.74M | $24.53M | $28.56M | $17.09M | -$34.08M | $20.21M | $24.74M | $12.83M | $7.57M | $12.68M | $16.59M | -$10.19M | $10.57M | $28.21M | $31.94M | $25.46M | $21.3M | $24.7M | $28M | $21.8M | $19.1M | $22.3M | $24.6M | $19M | $16.8M | $19.5M | $21M | $13.4M | $13.2M | $15.5M | $16.4M | $10.6M | $10.6M | $12.5M | $12.4M | $8.6M | $8.5M | $10.2M | $10.1M | $6.8M | $7M | $8.1M | $7.5M | $5.9M | $5.7M | $6.7M | $300K | $5.6M | $4.9M | -$19M | $3.5M | $2.3M | $5.6M | $6.4M | $6.6M | $4.1M | $4.7M | $5M | $11.1M | $6.1M | -$1.3M | $6.4M | $7.3M | $5M | $4.5M | $5.4M | $5.1M | $3.9M | $4.7M | $4.9M | $5.5M | $4.6M | $2.3M | $6.9M | $7.5M | $7.4M | $8.1M | $8.5M | $8M | $7.8M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | $300K | - | - | - | $300K | $2.2M | $100K | - | $400K | $1.6M | $100K | $100K | $200K | $400K | $100K | $100K | $500K | $400K | $600K | $0 | $200K | - | $500K | - | $200K | - | - | - | $23.3M | - | - | - | - | $1.3M | $400K | $1.2M | $500K | $600K | $0 | $900K | $700K | $1M | $500K | $500K | $600K | $200K | $600K | $800K | $200K | $400K | $400K | $100K | $300K | - | $400K | $600K | $400K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $255.2M | $127.4M | $127.4M | $214.2M | $255.8M | $143M | $160.6M | $244.2M | $712.4M | $191.9M | $203.9M | $265.5M | $194.5M | $101.5M | $173.8M | $254.6M | $301.4M | $193.1M | $127.7M | $141.5M | $99.3M | $52M | $80.6M | $101.8M | $75.4M | $61.6M | $102.6M | $137.9M | $152.9M | $56.1M | $88.1M | $99.7M | $113.7M | $309.6M | $113.8M | $85.9M | $101.1M | $61.3M | $75.6M | -$9.8M | $114.3M | $67.8M | $80.8M | $103.1M | $94.4M | $38.8M | $52.7M | $86.7M | $74.4M | $35.6M | $69.3M | $76.2M | $8.1M | $54.9M | $47.8M | $69.1M | $92.2M | $59.6M | $38.6M | $53.7M | $54.6M | $33.4M | $32.2M | $50.5M | $38.6M | $24.3M | $35.9M | $46.6M | $55.5M | $6.6M | $13.7M | $50.4M | $54.3M | -$62.6M | $42.94M | $82.5M | $53.4M | $36.83M | $79.92M | $40.23M | $57.11M | $41.6M | $23.73M | $19.7M | $37.66M | $28.26M | -$10.45M | $28.98M | $37.36M | $23.73M | $18.74M | $24.53M | $28.56M | $17.09M | -$34.08M | $20.21M | $24.74M | $12.83M | $7.57M | $12.68M | $16.59M | -$10.19M | $10.57M | $28.21M | $31.94M | $25.46M | $21.3M | $24.7M | $28M | $21.8M | $19.1M | $22.3M | $24.6M | $19M | $16.8M | $19.5M | $21M | $13.4M | $13.2M | $15.5M | $16.4M | $10.6M | $10.6M | $12.5M | $12.4M | $8.6M | $8.5M | $10.2M | $10.1M | $6.8M | $7M | $8.1M | $7.5M | $5.9M | $5.7M | $6.7M | $300K | $5.6M | $4.9M | -$19M | $3.5M | $2.3M | $5.6M | $6.4M | $6.6M | $4.1M | $4.7M | $5M | $11.1M | $6.1M | -$1.3M | $6.4M | $7.3M | $5M | $4.5M | $5.4M | $5.1M | $3.9M | $4.7M | $4.9M | $5.5M | $4.6M | $2.3M | $6.9M | $7.5M | $7.4M | $8.1M | $8.5M | $8M | $7.8M |
Shares Outstanding (Basic) | 40.2M | 40.8M | 41.5M | 42.5M | 43M | 44.3M | 45M | 45.9M | 47.3M | 47.8M | 48.2M | 49.5M | 50.7M | 51.1M | 51.5M | 51.9M | 51.8M | 52.1M | 52.3M | 52.3M | 52.3M | 53M | 53.2M | 54.1M | 54.8M | 55.82M | 56.43M | 56.66M | 56.96M | 57.55M | 59.16M | 59.83M | 60.64M | 61.68M | 61.8M | 62.43M | 63.75M | 64.35M | 64.29M | 64.35M | 64.25M | 64.02M | 64.52M | 64.97M | 65.01M | 64.88M | 64.52M | 64.15M | 64.1M | 63.88M | 63.63M | 63.57M | 63.41M | 63.25M | 63M | 62.71M | 62.42M | 61.91M | - | 61.6M | 61.45M | 61.13M | - | 60.98M | 60.83M | 60.71M | - | 60.61M | 60.58M | 60.57M | - | 60.53M | 60.51M | 60.59M | - | 61.98M | 61.81M | 61.66M | - | 61.36M | 61.28M | 60.89M | - | 61.19M | 61.95M | 61.89M | - | 62.27M | 62.04M | 61.94M | - | 61.36M | 61.29M | 61.22M | - | 60.99M | 60.76M | 60.58M | - | 60.52M | 60.52M | 60.52M | - | 60.51M | 60.51M | 60.38M | - | 60.24M | 60.22M | 60.56M | - | 60.27M | 60.74M | 60.32M | - | 60M | 60.87M | 60.91M | - | 60.78M | 60.74M | 60.57M | - | 62.5M | 62M | 61.43M | - | 61.82M | 61.21M | 61.82M | - | 62.31M | 62.5M | 59M | - | 58.26M | 58.95M | 58.95M | - | 60.98M | 60.86M | 60.82M | - | 64M | 62.86M | 63.08M | - | 64.48M | 64.63M | 64.54M | - | 64.52M | 64.53M | 64.4M | - | 67.02M | 67.02M | 72.86M | - | 73.38M | 73.38M | 73.26M | - | 73.22M | 74.02M | 73.91M | - | 73.81M | 73.78M | 73.78M |
Shares Outstanding (Diluted) | 40.5M | 41.1M | 41.8M | 42.9M | 43.4M | 44.7M | 45.5M | 46.5M | 47.9M | 48.4M | 48.9M | 50.1M | 51.2M | 51.7M | 52.1M | 52.6M | 52.5M | 52.9M | 53.1M | 53M | 53M | 53.6M | 53.8M | 54.5M | 55.2M | 56.47M | 57.23M | 57.34M | 57.57M | 57.87M | 59.46M | 60.33M | 61.06M | 62.16M | 62.3M | 62.8M | 64.14M | 64.85M | 64.87M | 64.35M | 65.11M | 64.88M | 65.36M | 65.99M | 66.02M | 65.9M | 65.7M | 65.45M | 65.44M | 65.09M | 65.06M | 64.89M | 64.7M | 64.72M | 64.23M | 63.95M | 63.8M | 63.23M | - | 62.4M | 62.7M | 62.18M | - | 61.53M | 61.69M | 61.51M | - | 61.24M | 60.93M | 60.92M | - | 60.81M | 61.37M | 60.59M | - | 62.91M | 62.63M | 62.51M | - | 61.9M | 62.12M | 61.95M | - | 61.79M | 62.67M | 62.66M | - | 63M | 62.67M | 62.54M | - | 61.6M | 61.52M | 61.41M | - | 61.26M | 61.04M | 60.87M | - | 60.77M | 60.99M | 60.52M | - | 61.22M | 61.23M | 61.05M | - | 60.99M | 61.54M | 61.41M | - | 61.1M | 61.5M | 61.29M | - | 61.9M | 61.76M | 62.33M | - | 62M | 61.89M | 60.57M | - | 62.5M | 62M | 61.43M | - | 61.82M | 61.21M | 61.82M | - | 62.31M | 62.5M | 59M | - | 58.26M | 58.95M | 58.95M | - | 60.98M | 60.86M | 60.82M | - | 64M | 62.86M | 63.08M | - | 64.48M | 64.63M | 64.54M | - | 64.52M | 64.53M | 64.4M | - | 67.02M | 67.02M | 72.86M | - | 73.38M | 73.38M | 73.26M | - | 73.22M | 74.02M | 73.91M | - | 73.81M | 73.78M | 73.78M |
EPS (Basic) | $6.33 | $3.12 | $3.07 | $5.02 | $5.93 | $3.23 | $3.61 | $5.31 | $15.03 | $4.02 | $4.25 | $5.35 | $3.83 | $1.99 | $3.37 | $4.90 | $5.81 | $3.71 | $2.45 | $2.70 | $1.89 | $0.98 | $1.51 | $1.88 | $1.37 | $1.10 | $1.81 | $2.43 | $2.68 | $1.37 | $1.48 | $1.66 | $1.86 | $4.98 | $1.84 | $1.38 | $1.59 | $0.95 | $1.17 | -$0.15 | $1.78 | $1.06 | $1.25 | $1.59 | $1.45 | $0.60 | $0.82 | $1.35 | $1.16 | $0.56 | $1.09 | $1.20 | $0.13 | $0.87 | $0.75 | $1.10 | $1.48 | $0.96 | - | $0.86 | $0.88 | $0.54 | - | $0.82 | $0.63 | $0.40 | - | $0.76 | $0.91 | $0.11 | - | $0.83 | $0.90 | -$1.03 | - | $1.33 | $0.86 | $0.60 | - | $0.66 | $0.93 | $0.68 | - | $0.32 | $0.56 | $0.46 | - | $0.47 | $0.60 | $0.39 | - | $0.40 | $0.47 | $0.28 | - | $0.33 | $0.41 | $0.21 | - | $0.18 | $0.28 | -$0.17 | - | $0.47 | $0.53 | $0.42 | - | $0.41 | $0.47 | $0.36 | - | $0.37 | $0.41 | $0.32 | - | $0.33 | $0.35 | $0.22 | - | $0.26 | $0.27 | $0.18 | - | $0.20 | $0.20 | $0.14 | - | $0.17 | $0.17 | $0.11 | - | $0.13 | $0.12 | $0.10 | - | $0.12 | $0.11 | $0.095 | - | -$0.63 | $0.12 | $0.075 | - | $0.10 | $0.11 | $0.065 | - | $0.08 | $0.18 | $0.095 | - | $0.10 | $0.12 | $0.08 | - | $0.08 | $0.075 | $0.06 | - | $0.07 | $0.075 | $0.065 | - | $0.095 | $0.10 | $0.10 | - | $0.12 | $0.11 | $0.11 |
EPS (Diluted) | $6.30 | $3.10 | $3.05 | $4.98 | $5.88 | $3.20 | $3.57 | $5.25 | $14.84 | $3.97 | $4.20 | $5.29 | $3.79 | $1.96 | $3.33 | $4.83 | $5.73 | $3.66 | $2.41 | $2.67 | $1.87 | $0.97 | $1.49 | $1.87 | $1.36 | $1.09 | $1.78 | $2.40 | $2.65 | $1.36 | $1.47 | $1.64 | $1.85 | $4.94 | $1.82 | $1.37 | $1.58 | $0.94 | $1.16 | -$0.15 | $1.75 | $1.05 | $1.24 | $1.56 | $1.43 | $0.59 | $0.81 | $1.32 | $1.14 | $0.55 | $1.07 | $1.17 | $0.13 | $0.85 | $0.74 | $1.08 | $1.45 | $0.94 | - | $0.85 | $0.86 | $0.53 | - | $0.81 | $0.62 | $0.39 | - | $0.75 | $0.90 | $0.11 | - | $0.82 | $0.88 | -$1.03 | - | $1.31 | $0.85 | $0.59 | - | $0.65 | $0.92 | $0.67 | - | $0.32 | $0.56 | $0.45 | - | $0.46 | $0.60 | $0.38 | - | $0.40 | $0.47 | $0.28 | - | $0.33 | $0.41 | $0.21 | - | $0.18 | $0.27 | -$0.17 | - | $0.46 | $0.52 | $0.42 | - | $0.41 | $0.46 | $0.36 | - | $0.37 | $0.40 | $0.31 | - | $0.32 | $0.34 | $0.22 | - | $0.25 | $0.27 | $0.18 | - | $0.20 | $0.20 | $0.14 | - | $0.17 | $0.17 | $0.11 | - | $0.13 | $0.12 | $0.10 | - | $0.12 | $0.11 | $0.095 | - | -$0.63 | $0.12 | $0.075 | - | $0.10 | $0.11 | $0.065 | - | $0.08 | $0.18 | $0.095 | - | $0.10 | $0.12 | $0.08 | - | $0.08 | $0.075 | $0.06 | - | $0.07 | $0.075 | $0.065 | - | $0.095 | $0.10 | $0.10 | - | $0.12 | $0.11 | $0.11 |
EBIT | $361.1M | $191.5M | $200.1M | $299.1M | $338.3M | $189.8M | $219.3M | $340.1M | $391.4M | $233.4M | $263.1M | $302.9M | $313.8M | $126.2M | $245.4M | $325M | $401.9M | $277.4M | $182.3M | $165.8M | $133.1M | $81.6M | $110.6M | $155M | $117.8M | $95.1M | $140.1M | $193.9M | $209.7M | $117.7M | $115M | $138.2M | $163.7M | $93.7M | $103.5M | $131.5M | $146.7M | $91.1M | $115.4M | $36.8M | $179.3M | $110.9M | $125.9M | $161.9M | $148.1M | $66.7M | $89.4M | $134.4M | $122.7M | $63.3M | $151.1M | $109.7M | $109.4M | $55.5M | $77.4M | $110.8M | $140.4M | $96.3M | $52.7M | $81.9M | $85.6M | $55.4M | $26.8M | $66.6M | $64.1M | $38.9M | $34.8M | $74.2M | $84.9M | $19.4M | $27.7M | $82.4M | $89.9M | $44.09M | $108.68M | $89.2M | $84.5M | $51.09M | $64.17M | $68.68M | $86.57M | $63.13M | $36.64M | $52.88M | $65.97M | $51.23M | $33.84M | $48.93M | $61.87M | $100.8M | $33.58M | $37.02M | $42.93M | $33.42M | $25.57M | $33.3M | $42.41M | $26.38M | $11.98M | $25.13M | $33.66M | $29.1M | $24.96M | $49.07M | $56.94M | $44.48M | $36.7M | $43.6M | $49.8M | $37.82M | $34.6M | $38.6M | $43.7M | $34.6M | $29.6M | $34.9M | $37.8M | $25.2M | $22.3M | $27M | $29.2M | $18.6M | $18.4M | $21.7M | $21.5M | $14.5M | $14.5M | $18M | $17.4M | $11.6M | $12.2M | $13.5M | $13M | $10.2M | $10M | $11.2M | $5.5M | $9.1M | $33.4M | -$29.4M | $6.5M | $4.2M | $10.2M | $10.9M | $10.4M | $6.2M | -$390.3M | $136.5M | $141.7M | $143.1M | -$389M | $144.1M | $143.1M | $139.1M | -$373.5M | $141.8M | $138.3M | $127.5M | -$315.6M | $115.4M | $117.2M | $118.4M | -$322.4M | $122.9M | $126.1M | $127.5M | -$334.8M | $138.8M | $131.3M | $129.7M |
EBITDA | $409.8M | $240.7M | $250.1M | $348.9M | $387.2M | $237.6M | $265.3M | $384.7M | $434.5M | $272.3M | $298.5M | $353.2M | $372.3M | $186.7M | $306.5M | $388M | $464.4M | $342.1M | $243.8M | $223.4M | $185.9M | $135.9M | $165.8M | $211.2M | $173.8M | $160.7M | $194M | $245.4M | $260.6M | $166.8M | $162.4M | $184.1M | $210M | $144.7M | $151.9M | $173.1M | $187M | $129.9M | $151.2M | $212.9M | $213.2M | $144.4M | $159.8M | $195.5M | $181.6M | $95M | $117.6M | $159.9M | $147.4M | $88.9M | $175.1M | $139.7M | $139.6M | $85.2M | $103.8M | $136.8M | $166M | $123.2M | $76.1M | $99.6M | $107M | $77.6M | $44.9M | $83.7M | $82.9M | $56.4M | $51.5M | $90.7M | $101.8M | $36.8M | $44.3M | $99.7M | $107.25M | $185.36M | $124.07M | $55.63M | $105.92M | $64.3M | $75.37M | $80.55M | $99M | $76.83M | $48.91M | $66.01M | $75.19M | $69.51M | $41.97M | $56.03M | $73.85M | $119.87M | $45.19M | $50.53M | $54.5M | $51.77M | $34.7M | $48.1M | $58.51M | $43.42M | $15.29M | $43.45M | $51.41M | $84.04M | $38.5M | $63.62M | $72.13M | $57.29M | $44.3M | $54.4M | $61.5M | $48.32M | $41.8M | $45.9M | $52.9M | $44.7M | $36.2M | $43.6M | $46.3M | $34.2M | $27.5M | $33.8M | $36.5M | $25.1M | $22.7M | $27.7M | $26.8M | $19.3M | $19.1M | $23.4M | $22.8M | $16.1M | $16.8M | $23.7M | $17.3M | $14.4M | $13.4M | $17M | $9.2M | $13.4M | $33M | -$22.3M | $13.1M | $10.1M | $15.9M | $16.4M | $15.1M | $10.9M | -$390.3M | $136.5M | $141.7M | $143.1M | -$389M | $144.1M | $143.1M | $139.1M | -$373.5M | $141.8M | $138.3M | $127.5M | -$315.6M | $115.4M | $117.2M | $118.4M | -$322.4M | $122.9M | $126.1M | $127.5M | -$334.8M | $138.8M | $131.3M | $129.7M |