Dana Incorporated(DAN:US)
Market Cap$3.116B
Key Metrics
Price$28.97
Revenue (TTM)$7.662B
Holders Revenue (TTM)$613M
Gross Profit (TTM)$725M
Earnings (TTM)$1.115B
EBITDA (TTM)$704M
Op. Margin (TTM)4.33%
Dividend Yield1.64%
Holders Yield19.67%
Cash on hand$331M
Total Assets$6.113B
Net Assets$1.983B
Total Debt$1.503B
Key Metrics
Price$28.97
Revenue (TTM)$7.662B
Holders Revenue (TTM)$613M
Gross Profit (TTM)$725M
Earnings (TTM)$1.115B
EBITDA (TTM)$704M
Op. Margin (TTM)4.33%
Dividend Yield1.64%
Holders Yield19.67%
Cash on hand$331M
Total Assets$6.113B
Net Assets$1.983B
Total Debt$1.503B
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 | $2.01B | $1.868B | $1.867B | $1.917B | $1.935B | $2.352B | $2.335B | $2.476B | $2.738B | $2.735B | $2.494B | $2.669B | $2.748B | $2.644B | $2.555B | $2.535B | $2.586B | $2.48B | $2.273B | $2.204B | $2.205B | $2.263B | $2.108B | $1.994B | $1.078B | $1.926B | $1.987B | $2.164B | $2.306B | $2.163B | $1.973B | $1.978B | $2.054B | $2.138B | $1.837B | $1.831B | $1.84B | $1.701B | $1.447B | $1.384B | $1.546B | $1.449B | $1.375B | $1.468B | $1.609B | $1.608B | $1.582B | $1.637B | $1.71B | $1.688B | $1.624B | $1.669B | $1.8B | $1.676B | $1.609B | $1.715B | $1.936B | $1.964B | $1.907B | $1.94B | $1.933B | $1.8B | $1.559B | $1.516B | $1.526B | $1.508B | $1.493B | $1.329B | $1.19B | $1.216B | $2.272B | $1.929B | $2.333B | $2.312B | $2.157B | $2.13B | $2.289B | $2.145B | $1.998B | $2.009B | $2.3B | $2.197B | $1.039B | $2.119B | $2.297B | $2.149B | $2.3B | $2.106B | $2.356B | $2.325B | $413M | $1.88B | $2.055B | $2.005B | $1.454B | $2.4B | $2.866B | $2.374B | $2.224B | $2.497B | $2.797B | $2.753B | $2.408B | $2.915B | $3.328B | $3.468B | $3.355B | $3.127B | $3.408B | $3.42B | $3.032B | $2.962B | $3.237B | $3.291B | $2.074B | $2.865B | $2.141B | $2.115B | $1.877B | $1.816B | $2.021B | $1.973B | $2.174B | $1.727B | $1.969B | $1.924B | $1.822B | $1.609B | $1.713B | $1.597B | $1.428B | $1.291B | $1.418B | $1.324B | $1.26B | $1.187B | $1.24B | $1.186B | $1.138B | $1.075B | $1.134B | $1.051B | $1.16B | $1.201B | $1.324B | $1.267B | $1.123B | $1.12B | $1.318B | $1.384B | $1.309B | $1.246B | $1.362B | $1.305B | $1.076B | $1.009B | $1.054B | $1.003B | $866.2M | $888M | $979M | $962M | $921.1M | $909M | $971M | $953M | $870.6M | $862.8M | $925M | $917M |
Cost of Revenue | $1.8B | $1.699B | $1.687B | $1.751B | $1.797B | $2.132B | $2.203B | $2.231B | $2.483B | $2.491B | $2.33B | $2.433B | $2.477B | $2.415B | $2.375B | $2.332B | $2.403B | $2.283B | $2.145B | $1.998B | $1.953B | $2.012B | $1.897B | $1.78B | $1.088B | $1.72B | $1.764B | $1.882B | $1.98B | $1.863B | $1.717B | $1.692B | $1.746B | $1.831B | $1.583B | $1.562B | $1.563B | $1.437B | $1.243B | $1.176B | $1.313B | $1.25B | $1.203B | $1.255B | $1.373B | $1.38B | $1.359B | $1.397B | $1.462B | $1.454B | $1.412B | $1.434B | $1.541B | $1.462B | $1.412B | $1.477B | $1.663B | $1.698B | $1.693B | $1.706B | $1.7B | $1.585B | $1.387B | $1.338B | $1.357B | $1.368B | $1.387B | $1.247B | $1.123B | $1.228B | $2.25B | $1.896B | $2.188B | $2.205B | $2.03B | $2.017B | $2.141B | $2.043B | $1.967B | $1.949B | $2.157B | $2.093B | $1.133B | $2.018B | $2.139B | $2.022B | $2.172B | $1.964B | $2.101B | $2.105B | $621M | $1.731B | $1.838B | $1.801B | $1.466B | $2.103B | $2.447B | $2.054B | $2.262B | $2.149B | $2.414B | $2.443B | $2.482B | $2.481B | $2.763B | $2.77B | $3.18B | $2.435B | $2.665B | $2.684B | $2.956B | $2.295B | $2.563B | $2.584B | $2.073B | $2.334B | $1.736B | $1.742B | $1.816B | $1.463B | $1.634B | $1.612B | $1.878B | $1.401B | $1.595B | $1.577B | $1.62B | $1.319B | $1.381B | $1.304B | $1.153B | $1.046B | $1.154B | $1.087B | $1.114B | $955.6M | $1.004B | $970.6M | $963.1M | $890.8M | $941.5M | $853.9M | $919.4M | $946.2M | $1.049B | $1.013B | $890.1M | $902.4M | $1.073B | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $210M | $169M | $180M | $166M | $138M | $220M | $132M | $245M | $255M | $244M | $164M | $236M | $271M | $229M | $180M | $203M | $183M | $197M | $128M | $206M | $252M | $251M | $211M | $214M | -$10M | $206M | $223M | $282M | $326M | $300M | $256M | $286M | $308M | $307M | $254M | $269M | $277M | $264M | $204M | $208M | $233M | $199M | $172M | $213M | $236M | $228M | $223M | $240M | $248M | $234M | $212M | $235M | $259M | $214M | $197M | $238M | $273M | $266M | $214M | $234M | $233M | $215M | $172M | $178M | $169M | $140M | $106M | $82M | $67M | -$12M | $22M | $33M | $145M | $107M | $127M | $113M | $148M | $102M | $31M | $60M | $143M | $104M | -$94M | $101M | $158M | $127M | $128M | $142M | $255M | $220M | -$208M | $149M | $217M | $204M | -$12M | $297M | $419M | $320M | -$38M | $348M | $383M | $310M | -$74M | $434M | $565M | $698M | $175M | $691.6M | $742.8M | $735.5M | $76.2M | $667.7M | $673.3M | $707M | $1.4M | $531.3M | $404.9M | $373.4M | $61.6M | $352.6M | $386.6M | $360.3M | $296.6M | $326.5M | $373.8M | $347.9M | $202M | $290M | $331.5M | $293M | $275M | $244.4M | $264.2M | $236.2M | $146.2M | $231M | $236.4M | $215M | $174.5M | $184.3M | $192.8M | $197.3M | $240.6M | $255.1M | $274.3M | $254.2M | $233.3M | $217.9M | $245.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $103M | $102M | $96M | $86M | $97M | $130M | $116M | $129M | $130M | $138M | $148M | $122M | $137M | $139M | $121M | $114M | $130M | $130M | $109M | $98M | $121M | $116M | $117M | $108M | $80M | $102M | $99M | $127M | $393M | $133M | $116M | $116M | $131M | $128M | $131M | $122M | $131M | $118M | $100M | $97M | $104M | $97M | $91M | $97M | $101M | $99M | $141M | $97M | $107M | $104M | $105M | $97M | $104M | $102M | $100M | $97M | $105M | $120M | $101M | $46M | $94M | $154M | $110M | $109M | $91M | $89M | $96M | $83M | $64M | $109M | $101M | $87M | $84M | $139M | $102M | $79M | $88M | $69M | $90M | $90M | $120M | $102M | $87M | $129M | $119M | $151M | $123M | $121M | $124M | $134M | -$60M | $115M | $141M | $136M | $103M | $199M | $245M | $221M | $210M | $242M | $271M | $261M | $269M | $276M | $277M | $299M | $317.5M | $288.8M | $289.3M | $296.4M | $258M | $271.5M | $294.9M | $299.1M | $174.5M | $284.9M | $187.6M | $193M | $163.3M | $179.5M | $190.2M | $181.8M | $179.3M | $169.9M | $173.1M | $162.9M | $140.7M | $156.1M | $165.3M | $149.4M | $151.6M | $133.3M | $140.8M | $136.4M | $102.1M | $148.4M | $152.5M | $178.5M | $144.7M | $139.8M | $136.3M | $149.2M | $186.3M | $160.9M | $144.7M | $154.7M | $141.2M | $131.3M | $129M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $104M | $102M | $96M | $87M | $99M | $132M | $123M | $130M | $132M | $139M | $152M | $126M | $144M | $140M | $121M | $114M | $130M | $130M | $112M | $103M | $126M | $119M | $122M | $111M | $82M | $106M | $103M | $130M | $398M | $136M | $116M | $119M | $134M | $130M | $132M | $124M | $133M | $120M | $103M | $99M | $106M | $98M | $92M | $98M | $101M | $100M | $143M | $97M | $108M | $105M | $105M | $97M | $105M | $103M | $94M | $99M | $110M | $113M | $92M | $112M | $108M | $99M | $110M | $99M | $91M | $102M | $96M | $73M | $64M | $80M | $101M | $87M | $84M | $99M | $102M | $79M | $88M | $96M | $90M | $90M | $120M | $119M | $87M | $120M | $119M | $118M | $123M | $121M | $124M | $134M | -$60M | $115M | $141M | $136M | $103M | $199M | $245M | $221M | $210M | $242M | $271M | $261M | $269M | $276M | $277M | $299M | $317.5M | $288.8M | $289.3M | $296.4M | $258M | $271.5M | $294.9M | $299.1M | $174.5M | $284.9M | $187.6M | $193M | $163.3M | $179.5M | $190.2M | $181.8M | $179.3M | $169.9M | $173.1M | $162.9M | $140.7M | $156.1M | $165.3M | $149.4M | $151.6M | $133.3M | $140.8M | $136.4M | $102.1M | $148.4M | $152.5M | $178.5M | $144.7M | $139.8M | $136.3M | $149.2M | $186.3M | $160.9M | $144.7M | $154.7M | $141.2M | $131.3M | $129M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | -$1M | - | $0 | -$1M | -$2M | -$2M | -$7M | -$1M | -$2M | -$1M | -$4M | -$4M | -$7M | -$1M | - | - | - | - | -$3M | -$5M | -$5M | -$3M | -$5M | -$3M | -$2M | -$4M | -$4M | -$3M | -$5M | -$3M | - | -$3M | -$3M | -$2M | -$1M | -$2M | -$2M | -$2M | -$3M | -$2M | -$2M | -$1M | -$1M | -$1M | - | -$1M | -$2M | - | -$1M | -$1M | - | - | -$1M | -$1M | $6M | -$2M | -$5M | $7M | $9M | -$66M | -$14M | $55M | - | $10M | - | -$13M | - | $10M | - | $29M | - | - | - | $40M | - | - | - | -$27M | - | - | - | -$17M | - | $9M | - | $33M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $106M | $65M | $83M | $78M | $39M | $87M | $13M | $113M | $121M | $103M | $13M | $111M | $130M | $87M | $63M | $86M | $50M | $63M | $16M | $99M | $123M | $128M | $91M | $102M | -$93M | $101M | $120M | $153M | -$71M | $165M | $150M | $168M | $175M | $177M | $121M | $141M | $143M | $144M | $102M | $109M | $127M | $100M | $80M | $112M | $131M | $123M | $73M | $133M | $131M | $117M | $91M | $120M | $137M | $93M | $79M | $121M | $144M | $134M | $94M | $168M | $118M | $44M | $46M | $54M | $62M | $23M | $92M | -$9M | -$15M | -$138M | -$96M | -$72M | $42M | -$44M | $25M | $34M | $60M | $33M | -$59M | -$30M | $23M | $2M | $56M | -$28M | $39M | -$24M | $5M | $21M | $131M | $86M | -$148M | $34M | $76M | $68M | -$115M | -$20M | $174M | -$22M | -$248M | -$31M | $112M | $49M | -$343M | $28M | $288M | $267M | $249.5M | $273.9M | $321M | $308.5M | $184.5M | $211.7M | $260.4M | $292.5M | $80.9M | $132.9M | $128.1M | $100.9M | $102.1M | $100.3M | $130.3M | $113.6M | $292.1M | $98.7M | $141.5M | $127.3M | $214M | $83.3M | $119.5M | $88.2M | $70.8M | $62.8M | $76.6M | $51.8M | -$10.6M | $37.2M | $36.7M | -$7.8M | -$17.2M | -$1.3M | $6.4M | -$1.6M | $5.9M | $42.7M | $80M | $55.4M | $45.6M | $47M | $75.2M | $1.384B | -$3.402B | $1.246B | $1.362B | $1.305B | -$2.73B | $1.009B | $1.054B | $1.003B | -$2.536B | $888M | $979M | $962M | -$2.46B | $909M | $971M | $953M | -$2.257B | $862.8M | $925M | $917M |
| -$47M | -$69M | -$70M | -$69M | -$64M | -$51M | -$87M | -$61M | -$54M | -$68M | -$41M | -$56M | -$41M | -$27M | -$29M | -$217M | -$21M | -$26M | $30M | -$34M | -$66M | -$52M | -$31M | -$48M | -$54M | -$81M | -$47M | -$44M | -$55M | -$50M | -$52M | -$42M | -$58M | -$24M | -$49M | -$37M | -$44M | -$39M | -$111M | -$37M | -$47M | -$28M | -$34M | -$67M | -$34M | -$19M | -$124M | -$12M | -$12M | -$46M | -$26M | -$17M | -$8M | -$22M | -$30M | -$26M | -$31M | -$27M | -$47M | -$28M | -$24M | -$42M | -$22M | -$24M | -$39M | -$58M | -$112M | -$40M | -$8M | -$86M | $1.052B | -$136M | -$161M | -$159M | -$179M | -$70M | -$130M | -$2M | -$135M | -$196M | $10M | -$28M | - | - | $20M | - | - | - | - | - | - | - | - | - | $41M | -$27M | -$56M | -$19M | -$269M | -$3M | -$4M | -$22M | $161M | -$53M | -$15M | $209M | -$229.8M | $41.9M | $42.6M | $8.4M | -$125.6M | $29.3M | $64.5M | $9.6M | - | -$64.9M | $82.3M | $142M | - | $52.3M | $54.6M | $65.6M | - | $45.8M | $52.6M | $32.9M | - | $43.6M | $28.9M | $30.8M | $29.2M | $29.2M | $27.2M | $34.1M | $39.7M | $36.9M | $39.7M | $53.9M | $55M | $56.3M | $49.3M | $53.6M | $82.5M | $70.6M | $54.3M | $61.4M | $66.9M | $63.5M | $73.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $4M | $6M | $2M | $3M | $3M | $3M | $5M | $4M | $2M | $4M | $3M | $5M | $5M | $4M | $5M | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $3M | $3M | $2M | $3M | $3M | $2M | $3M | $3M | $3M | $2M | $3M | $5M | $3M | $2M | $3M | $2M | $4M | $4M | $3M | $4M | $5M | $3M | $3M | $5M | $8M | $5M | $7M | $7M | $6M | $5M | $6M | - | $7M | $6M | $7M | - | $8M | $7M | $6M | - | $6M | $6M | - | - | - | $14M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $21M | $22M | $51M | $47M | $44M | $39M | $43M | $40M | $39M | $39M | $40M | $41M | $39M | $34M | $33M | $32M | $32M | $31M | $32M | $31M | $34M | $34M | $39M | $38M | $32M | $29M | $30M | $31M | $34M | $27M | $25M | $24M | $23M | $24M | $23M | $25M | $27M | $27M | $29M | $27M | $30M | $27M | $27M | $31M | $27M | $28M | $29M | $30M | $29M | $30M | $30M | $27M | $21M | $21M | $21M | $22M | $20M | $21M | $20M | $20M | $20M | $19M | $21M | $22M | $20M | $26M | $31M | $36M | $37M | $35M | - | - | $35M | $35M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$30M | -$53M | -$21M | -$25M | -$23M | -$15M | -$49M | -$25M | -$17M | -$33M | -$4M | -$20M | -$7M | $3M | -$1M | -$187M | $9M | $3M | $59M | -$5M | -$34M | -$20M | $6M | -$13M | -$24M | -$54M | -$19M | -$16M | -$24M | -$25M | -$30M | -$21M | -$37M | -$3M | -$29M | -$15M | -$19M | -$15M | -$87M | -$13M | -$19M | -$4M | -$9M | -$40M | -$11M | $6M | -$99M | $13M | $14M | -$19M | -$1M | $2M | $8M | -$8M | -$16M | -$10M | -$16M | -$12M | -$27M | -$15M | -$10M | -$30M | -$1M | -$10M | -$26M | -$38M | -$81M | -$10M | $23M | -$51M | $1.052B | -$136M | -$140M | -$124M | -$179M | -$70M | -$130M | -$2M | -$135M | -$196M | $10M | -$28M | - | - | $20M | - | - | - | - | - | - | - | - | - | $41M | -$27M | -$56M | -$19M | -$269M | -$3M | -$4M | -$22M | $161M | -$53M | -$15M | $209M | -$229.8M | $41.9M | $42.6M | $8.4M | -$125.6M | $29.3M | $64.5M | $9.6M | - | -$64.9M | $82.3M | $142M | - | $52.3M | $54.6M | $65.6M | - | $45.8M | $52.6M | $32.9M | - | $43.6M | $28.9M | $30.8M | $29.2M | $29.2M | $27.2M | $34.1M | $39.7M | $36.9M | $39.7M | $53.9M | $55M | $56.3M | $49.3M | $53.6M | $82.5M | $70.6M | $54.3M | $61.4M | $66.9M | $63.5M | $73.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $59M | -$4M | $13M | $9M | -$25M | $36M | -$74M | $52M | $67M | $35M | -$26M | $55M | $89M | $60M | $34M | -$131M | $29M | $37M | $46M | $65M | $57M | $76M | $60M | $54M | -$147M | $20M | $73M | $109M | -$126M | $115M | $98M | $126M | $117M | $153M | $72M | $104M | $99M | $105M | -$9M | $72M | $80M | $72M | $46M | $45M | $97M | $104M | -$51M | $121M | $119M | $71M | $65M | $103M | $129M | $71M | $49M | $95M | $113M | $107M | $65M | $140M | $94M | $2M | $5M | $42M | $23M | -$35M | -$216M | -$49M | -$23M | -$166M | $710M | -$232M | -$107M | $886M | -$185M | -$67M | -$108M | -$27M | -$234M | -$246M | $1M | -$92M | $43M | -$52M | $19M | $0 | -$218M | -$32M | $80M | $35M | -$50M | $20M | $21M | $9M | -$50M | $1M | $52M | $7M | -$472M | $18M | $29M | -$58M | -$124M | $7M | $195M | $393M | -$43.2M | $243.5M | $291.9M | $244.8M | $174M | $166.3M | $251.2M | $228.7M | $117.5M | -$800K | $154.5M | $189.2M | $116.5M | $101.6M | $140.9M | $132.7M | $149.5M | $98.9M | $147.1M | $117.7M | $98.8M | $90.6M | $114.4M | $87.8M | $60.2M | $52.6M | $58.4M | $47M | -$16.5M | $30.9M | $28.9M | -$2.3M | -$16.5M | $5.8M | $9.9M | -$2.9M | $15.2M | $41.8M | $63.1M | $43.3M | $37M | $41.5M | $80.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $54M | $14M | $55M | -$2M | $10M | $8M | $5M | $43M | $54M | $37M | $3M | $33M | $55M | $30M | $217M | $31M | $18M | $18M | $16M | $20M | $14M | $22M | $24M | $16M | $34M | -$16M | -$5M | $5M | -$52M | $20M | $3M | $31M | -$4M | $48M | $189M | $33M | $31M | $30M | -$490M | $13M | $29M | $24M | $92M | -$77M | $36M | $31M | -$166M | $29M | $33M | $34M | $23M | $34M | $35M | $27M | -$46M | $33M | $27M | $37M | -$6M | $30M | $31M | -$31M | $21M | -$4M | $17M | -$3M | $12M | -$9M | -$21M | -$9M | $250M | $24M | $12M | $219M | $47M | -$3M | $3M | $15M | -$12M | $20M | $36M | $22M | -$1M | $921M | -$4M | -$6M | -$118M | -$83M | $6M | -$3M | -$46M | -$13M | -$9M | -$12M | -$6M | $5M | $12M | $20M | -$155M | $13M | $16M | -$24M | -$36M | -$10M | $68M | $148M | -$16M | $82M | $101.7M | $83.3M | $68.5M | $68M | $91M | $88.1M | $41.7M | $44.6M | $60.7M | $96.6M | $26.5M | $36.4M | $49.4M | $54M | $26.7M | $38M | $58M | $58.5M | $33.2M | $37.7M | $46.4M | $40.1M | $25M | $19.3M | $21.8M | $23.5M | -$20M | $12.5M | $9.2M | -$3.8M | -$18.3M | $800K | $5.3M | -$5M | $11.1M | $25M | $31.5M | $20.2M | $16.3M | $11.9M | $38M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $0 | $1.091B | -$46M | $87M | $31M | $30M | -$76M | $11M | $16M | $0 | -$44M | $25M | $36M | $31M | -$178M | -$163M | $10M | $20M | $29M | $50M | $53M | $68M | $39M | $45M | -$173M | $38M | $86M | $112M | -$66M | $101M | $106M | $96M | $127M | $111M | -$110M | $73M | $73M | $80M | $489M | $61M | $55M | $48M | -$79M | $122M | $63M | $74M | $108M | $93M | $90M | $37M | $43M | $71M | $96M | $50M | $93M | $60M | $89M | $73M | $75M | $112M | $70M | -$25M | -$13M | $47M | $10M | -$30M | -$235M | -$38M | -$3M | -$160M | $455M | -$270M | -$119M | $663M | -$257M | -$65M | -$129M | -$90M | -$227M | -$354M | -$26M | -$125M | -$378M | -$1.272B | $32M | $19M | -$134M | $45M | $113M | $68M | $69M | $62M | $53M | $43M | -$7M | $0 | $55M | -$235M | -$296M | $12M | $18M | -$25M | -$83M | $25M | $149M | $241M | $22.5M | $158.3M | $185.8M | $159.4M | $153.5M | $95.7M | $154.9M | $137.9M | $127.9M | -$53.2M | $87.6M | $87M | $128.5M | $55.1M | $84.5M | $70.7M | $146.9M | $53.7M | $78.1M | $49.8M | $108.3M | $44.9M | $60.7M | $44.5M | -$22.5M | $25.2M | $29.7M | $21.1M | -$441.3M | $14M | $15.9M | $12.9M | -$2M | $4.6M | $5.9M | $1M | -$200K | $14.7M | $26M | $16.6M | $12.6M | $26.2M | $36.7M | $38.9M | $43.7M | $40.7M | $42.7M | $35.1M | $29M | $38.1M | $42.5M | $31M | $100K | $12.2M | $39.3M | $34.3M | $29.6M | $41.1M | $45.6M | $48.8M | $48.7M | $48.6M | $45.8M | $48.2M |
Minority Interests | -$5M | -$4M | -$4M | -$4M | -$4M | -$5M | -$4M | -$7M | $0 | $3M | $5M | -$6M | -$6M | -$3M | -$1M | $75M | -$2M | -$3M | -$4M | -$2M | $0 | $3M | $1M | $0 | -$1M | $20M | -$1M | -$1M | -$2M | -$3M | -$6M | -$1M | -$3M | -$3M | $6M | -$4M | -$2M | -$5M | -$4M | -$4M | -$2M | -$3M | -$3M | -$3M | -$4M | -$11M | $1M | -$3M | -$4M | -$3M | -$1M | -$3M | -$4M | -$8M | -$5M | -$4M | -$3M | -$3M | -$4M | -$2M | -$2M | -$5M | -$1M | -$1M | -$1M | -$1M | -$1M | $0 | $3M | $3M | -$2M | -$1M | -$3M | -$4M | $0 | -$4M | -$4M | -$2M | -$2M | -$2M | -$2M | -$1M | -$1M | $0 | -$2M | -$3M | $1M | -$3M | -$3M | -$3M | -$1M | -$1M | -$1M | -$2M | -$2M | $4M | -$3M | $6M | -$2M | $1M | -$4M | -$2M | -$1M | $4M | -$4M | $4M | -$22.7M | $3.2M | $4.4M | $2.1M | -$18.5M | $2.6M | $5.3M | $2.7M | -$43.5M | $7.8M | $6.2M | $5.6M | -$57.9M | $10.1M | $7M | $8M | -$68M | $7.2M | $11M | $9.4M | -$48.7M | $8M | $7.3M | $3.2M | $8.8M | $8.1M | $6.9M | $2.4M | $6.8M | $4.4M | $3.8M | $1.5M | $3.8M | $400K | -$1.3M | $1.1M | $4.3M | $2.1M | $5.6M | $6.5M | $8.1M | $3.4M | $6.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$5M | $1.087B | -$50M | $83M | $27M | $25M | -$80M | $4M | $16M | $3M | -$39M | $19M | $30M | $28M | -$179M | -$88M | $8M | $17M | $25M | $48M | $53M | $71M | $40M | $45M | -$174M | $58M | $85M | $111M | -$68M | $98M | $100M | $95M | $124M | $108M | -$104M | $69M | $71M | $75M | $485M | $57M | $53M | $45M | -$82M | $119M | $59M | $63M | $109M | $90M | $86M | $34M | $42M | $68M | $92M | $42M | $88M | $56M | $86M | $70M | $71M | $110M | $68M | -$30M | -$14M | $46M | $9M | -$31M | -$236M | -$38M | $0 | -$157M | $453M | -$271M | -$122M | $659M | -$257M | -$69M | -$133M | -$92M | -$229M | -$356M | -$28M | -$126M | -$379M | -$1.272B | $30M | $16M | -$133M | $42M | $110M | $65M | $68M | $61M | $52M | $41M | -$9M | $4M | $52M | -$229M | -$298M | $13M | $14M | -$27M | -$84M | $29M | $145M | $245M | -$200K | $161.5M | $190.2M | $161.5M | $135M | $98.3M | $160.2M | $140.6M | $84.4M | -$45.4M | $93.8M | $92.6M | $70.6M | $65.2M | $91.5M | $78.7M | $78.9M | $60.9M | $89.1M | $59.2M | $59.6M | $52.9M | $68M | $47.7M | -$13.7M | $33.3M | $36.6M | $23.5M | -$434.5M | $18.4M | $19.7M | $14.4M | $1.8M | $5M | $4.6M | $2.1M | $4.1M | $16.8M | $31.6M | $23.1M | $20.7M | $29.6M | $42.9M | $38.9M | $43.7M | $40.7M | $42.7M | $35.1M | $29M | $38.1M | $42.5M | $31M | $100K | $12.2M | $39.3M | $34.3M | $29.6M | $41.1M | $45.6M | $48.8M | $48.7M | $48.6M | $45.8M | $48.2M |
Shares Outstanding (Basic) | 108.1M | 109.9M | - | 128.4M | 143.8M | 145.6M | 145.3M | 145M | 145M | 144.8M | 144.5M | 144.3M | 144.3M | 143.9M | 143.4M | 143.4M | 143.4M | 144.2M | 144.3M | 144.8M | 145.2M | 144.9M | 144.6M | 144.5M | 144.5M | 144.2M | 144M | 144M | 144M | 143.9M | 144.8M | 144.7M | 145.1M | 145.6M | 145.4M | 145M | 144.8M | 144.6M | 144.1M | 144M | 146.6M | 149.4M | 151.2M | 158M | 162.1M | 164.7M | 168.1M | 156.5M | 156.7M | 150.7M | 146M | 145.8M | 145.9M | 148M | 148.5M | 148.1M | 147.9M | 147.5M | - | 147M | 146.7M | 145.2M | - | 141M | 140M | 140M | - | 101M | 100M | 100M | - | 100M | 100M | 117M | - | 150M | 150M | 150M | - | 150M | 150M | 150M | - | 150M | 150M | 149M | - | 149M | 149M | 148M | - | 148M | 148M | 148M | - | 148.1M | 148M | 149M | - | 148M | 148M | 148M | - | 149M | 152M | 166M | - | 164.8M | 165.39M | 166.49M | - | 166.61M | 165.15M | 163.49M | - | 156.55M | 104.22M | 102.89M | - | 101.88M | 101.67M | 100.9M | - | 101.5M | 101.25M | 100.34M | - | 97.96M | 98.55M | 97.35M | - | 92.5M | 91.5M | 90.38M | - | 92M | 85.65M | 80M | - | 83.33M | 76.67M | 70M | - | 80M | 81.03M | 82.5M | - | 82.22M | 80.94M | 81.04M | - | 81.4M | 80.57M | 81.63M | - | 88.6M | 88.54M | 88.57M | - | 101.67M | 103.42M | 103.94M | - | 111.08M | 114M | 110.91M | - | 113.02M | 111.71M | 112.09M |
Shares Outstanding (Diluted) | 109.5M | 109.9M | - | 130.8M | 143.8M | 147M | 145.3M | 145.1M | 145.1M | 144.8M | 144.5M | 144.7M | 144.4M | 144.3M | 143.4M | 143.4M | 143.7M | 145.3M | 145.8M | 146.2M | 146.7M | 146.4M | 145.7M | 145.2M | 144.5M | 144.8M | 145.3M | 144.8M | 144M | 144.8M | 145.8M | 145.9M | 146.5M | 147.5M | 145.4M | 146.9M | 146.2M | 145.9M | 145.3M | 144.6M | 147M | 149.9M | 151.2M | 158.9M | 163.2M | 166M | 169.3M | 172.9M | 175.1M | 177M | 181.2M | 145.8M | 211.9M | 214.4M | 214.8M | 214.5M | 214.6M | 214.7M | - | 215M | 214.8M | 145.2M | - | 212M | 146M | 140M | - | 101M | 100M | 100M | - | 100M | 100M | 117M | - | 150M | 150M | 150M | - | 150M | 150M | 150M | - | 151M | 151M | 151M | - | 151M | 151M | 150M | - | 149M | 149M | 149M | - | 149M | 149M | 149M | - | 149M | 149M | 149M | - | 150M | 153M | 167M | - | 166.49M | 166.84M | 166.49M | - | 166.61M | 166.88M | 167.38M | - | 156.55M | 105.39M | 104.04M | - | 101.88M | 101.67M | 100.9M | - | 101.5M | 101.25M | 100.34M | - | 97.96M | 98.55M | 97.35M | - | 92.5M | 91.5M | 90.38M | - | 92M | 85.65M | 80M | - | 83.33M | 76.67M | 70M | - | 80M | 85.41M | 82.5M | - | 84.57M | 85.8M | 84.57M | - | 86.6M | 85.4M | 81.63M | - | 88.6M | 88.54M | 88.57M | - | 101.67M | 103.42M | 103.94M | - | 111.08M | 114M | 110.91M | - | 113.02M | 111.71M | 112.09M |
EPS (Basic) | -$0.05 | $9.89 | - | $0.65 | $0.19 | $0.17 | -$0.55 | $0.03 | $0.11 | $0.02 | -$0.27 | $0.13 | $0.21 | $0.19 | -$1.25 | -$0.61 | $0.06 | $0.12 | $0.18 | $0.33 | $0.37 | $0.49 | $0.28 | $0.31 | -$1.20 | $0.40 | $0.59 | $0.77 | -$0.47 | $0.68 | $0.69 | $0.66 | $0.85 | $0.74 | -$0.74 | $0.47 | $0.48 | $0.52 | $3.37 | $0.40 | $0.36 | $0.30 | -$0.54 | $0.75 | $0.36 | $0.38 | $0.65 | $0.56 | $0.54 | $0.21 | $0.26 | -$1.16 | $0.58 | $0.23 | $0.54 | $0.32 | $0.53 | $0.42 | - | $0.69 | $0.41 | -$0.26 | - | $0.27 | $0 | -$0.28 | - | -$0.45 | -$0.08 | -$1.64 | - | -$2.79 | -$1.28 | $5.59 | - | -$0.46 | -$0.89 | -$0.61 | - | -$2.38 | -$0.19 | -$0.84 | - | -$8.50 | $0.20 | $0.11 | - | $0.28 | $0.74 | $0.44 | - | $0.41 | $0.35 | $0.28 | - | $0.02 | $0.35 | -$1.54 | - | $0.08 | $0.10 | -$0.18 | - | $0.19 | $0.95 | $1.55 | - | $0.98 | $1.15 | $0.97 | - | $0.59 | $0.97 | $0.86 | - | -$0.29 | $0.90 | $0.90 | - | $0.64 | $0.90 | $0.78 | - | $0.60 | $0.88 | $0.59 | - | $0.54 | $0.69 | $0.49 | - | $0.36 | $0.40 | $0.26 | - | $0.20 | $0.23 | $0.18 | - | $0.06 | $0.06 | $0.03 | - | $0.21 | $0.39 | $0.28 | - | $0.36 | $0.53 | $0.48 | - | $0.50 | $0.53 | $0.43 | - | $0.43 | $0.48 | $0.35 | - | $0.12 | $0.38 | $0.33 | - | $0.37 | $0.40 | $0.44 | - | $0.43 | $0.41 | $0.43 |
EPS (Diluted) | -$0.05 | $9.89 | - | $0.64 | $0.19 | $0.17 | -$0.55 | $0.03 | $0.11 | $0.02 | -$0.27 | $0.13 | $0.21 | $0.19 | -$1.25 | -$0.61 | $0.06 | $0.12 | $0.18 | $0.33 | $0.36 | $0.48 | $0.27 | $0.31 | -$1.20 | $0.40 | $0.58 | $0.77 | -$0.47 | $0.68 | $0.69 | $0.65 | $0.85 | $0.73 | -$0.74 | $0.46 | $0.47 | $0.51 | $3.34 | $0.39 | $0.36 | $0.30 | -$0.54 | $0.75 | $0.36 | $0.38 | $0.64 | $0.52 | $0.49 | $0.19 | $0.23 | -$1.16 | $0.44 | $0.19 | $0.41 | $0.26 | $0.40 | $0.33 | - | $0.51 | $0.32 | -$0.26 | - | $0.22 | $0 | -$0.28 | - | -$0.45 | -$0.08 | -$1.64 | - | -$2.79 | -$1.28 | $5.59 | - | -$0.46 | -$0.89 | -$0.61 | - | -$2.38 | -$0.19 | -$0.84 | - | -$8.50 | $0.20 | $0.11 | - | $0.28 | $0.73 | $0.43 | - | $0.41 | $0.35 | $0.28 | - | $0.02 | $0.35 | -$1.54 | - | $0.08 | $0.10 | -$0.18 | - | $0.19 | $0.95 | $1.54 | - | $0.97 | $1.14 | $0.97 | - | $0.59 | $0.96 | $0.84 | - | -$0.29 | $0.89 | $0.89 | - | $0.64 | $0.90 | $0.78 | - | $0.60 | $0.88 | $0.59 | - | $0.54 | $0.69 | $0.49 | - | $0.36 | $0.40 | $0.26 | - | $0.20 | $0.23 | $0.18 | - | $0.06 | $0.06 | $0.03 | - | $0.21 | $0.37 | $0.28 | - | $0.35 | $0.50 | $0.46 | - | $0.47 | $0.50 | $0.43 | - | $0.43 | $0.48 | $0.35 | - | $0.12 | $0.38 | $0.33 | - | $0.37 | $0.40 | $0.44 | - | $0.43 | $0.41 | $0.43 |
EBIT | $80M | $18M | $64M | $56M | $19M | $75M | -$31M | $92M | $106M | $74M | $14M | $96M | $128M | $94M | $67M | -$99M | $61M | $68M | $78M | $96M | $91M | $110M | $99M | $92M | -$115M | $49M | $103M | $140M | -$92M | $142M | $123M | $150M | $140M | $177M | $95M | $129M | $126M | $132M | $20M | $99M | $110M | $99M | $73M | $76M | $124M | $132M | -$22M | $151M | $148M | $101M | $95M | $130M | $150M | $92M | $70M | $117M | $133M | $128M | $85M | $160M | $114M | $21M | $26M | $64M | $43M | -$9M | -$185M | -$13M | $14M | -$131M | $542M | -$72M | -$72M | $921M | $25M | $34M | $60M | $33M | -$59M | -$30M | $23M | $2M | $56M | -$28M | $39M | -$24M | $5M | $21M | $131M | $86M | -$148M | $34M | $76M | $68M | -$115M | -$20M | $174M | -$22M | -$248M | -$31M | $112M | $49M | -$343M | $28M | $288M | $267M | $249.5M | $273.9M | $321M | $308.5M | $184.5M | $211.7M | $260.4M | $292.5M | $80.9M | $132.9M | $128.1M | $100.9M | $102.1M | $100.3M | $130.3M | $113.6M | $292.1M | $98.7M | $141.5M | $127.3M | $214M | $83.3M | $119.5M | $88.2M | $70.8M | $62.8M | $76.6M | $51.8M | -$10.6M | $37.2M | $36.7M | -$7.8M | -$17.2M | -$1.3M | $6.4M | -$1.6M | $5.9M | $42.7M | $80M | $55.4M | $45.6M | $47M | $75.2M | $1.384B | -$3.402B | $1.246B | $1.362B | $1.305B | -$2.73B | $1.009B | $1.054B | $1.003B | -$2.536B | $888M | $979M | $962M | -$2.46B | $909M | $971M | $953M | -$2.257B | $862.8M | $925M | $917M |
EBITDA | $201M | $166M | $176M | $161M | $135M | $198M | $115M | $259M | $238M | $215M | $146M | $224M | $236M | $189M | $170M | $186M | $158M | $165M | $116M | $203M | $223M | $232M | $182M | $194M | -$2M | $193M | $212M | $240M | $11M | $246M | $236M | $234M | $236M | $246M | $188M | $206M | $204M | $199M | $156M | $162M | $178M | $146M | $128M | $161M | $182M | $175M | $134M | $199M | $190M | $178M | $168M | $193M | $212M | $166M | $169M | $197M | $222M | $217M | $188M | $251M | $203M | $127M | $104M | $150M | $149M | $110M | -$2M | $98M | $91M | $14M | -$376M | $125M | $164M | $1.13B | $278M | $178M | $269M | $113M | $90M | $233M | $87M | $107M | $126M | $49M | $99M | $59M | $93M | $111M | $221M | $179M | -$151M | $126M | $175M | $171M | -$38M | $132M | $593M | $136M | $161M | $118M | $251M | $207M | -$371M | $227M | $695M | $190M | $1.39B | $360.9M | $410.9M | $430.7M | $1.164B | $366.9M | $313.9M | $398.3M | $669.4M | $311.3M | $135M | $38.4M | $584.3M | $120.8M | $141.8M | $112.9M | $712.7M | $110.8M | $148.1M | $152.1M | $577.3M | $90.3M | $137.3M | $112.8M | $94.2M | $81.9M | $96.2M | $65.7M | $4.4M | $45.7M | $44.2M | -$17.4M | -$25.2M | -$11.8M | $7.2M | -$5.5M | -$28.2M | $23.6M | $75.3M | $38.1M | $25.2M | $23.1M | $42.6M | $1.384B | -$3.402B | $1.246B | $1.362B | $1.305B | -$2.73B | $1.009B | $1.054B | $1.003B | -$2.536B | $888M | $979M | $962M | -$2.46B | $909M | $971M | $953M | -$2.257B | $862.8M | $925M | $917M |