Darling Ingredients Inc.(DAR:US)
Market Cap$9.683B
Key Metrics
Price$61.36
Revenue (TTM)$6.549B
Holders Revenue (TTM)$73.4M
Gross Profit (TTM)$1.724B
Earnings (TTM)$597.93M
EBITDA (TTM)$1.577B
Op. Margin (TTM)9.29%
Dividend Yield-
Holders Yield0.76%
Cash on hand$116.02M
Total Assets$10.641B
Net Assets$4.944B
Total Debt$4.347B
Key Metrics
Price$61.36
Revenue (TTM)$6.549B
Holders Revenue (TTM)$73.4M
Gross Profit (TTM)$1.724B
Earnings (TTM)$597.93M
EBITDA (TTM)$1.577B
Op. Margin (TTM)9.29%
Dividend Yield-
Holders Yield0.76%
Cash on hand$116.02M
Total Assets$10.641B
Net Assets$4.944B
Total Debt$4.347B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.724B | $1.551B | $1.71B | $1.564B | $1.482B | $1.381B | $1.418B | $1.422B | $1.455B | $1.42B | $1.614B | $1.625B | $1.758B | $1.791B | $1.768B | $1.748B | $1.65B | $1.366B | $1.31B | $1.186B | $1.199B | $1.047B | $1.02B | $850.57M | $848.67M | $852.84M | $859.43M | $842.05M | $827.32M | $835.1M | $853.13M | $812.58M | $846.65M | $875.37M | $948.15M | $936.26M | $894.93M | $878.51M | $887.28M | $853.86M | $877.34M | $779.64M | $809.68M | $853.76M | $859.32M | $874.69M | $1.062B | $978.67M | $1.031B | $946.29M | $428.75M | $425.79M | $423.59M | $445.42M | $424.92M | $452.73M | $436.67M | $387.11M | $430.87M | $455.88M | $470.61M | $439.9M | $227.23M | $168.69M | $166.21M | $162.78M | $149.57M | $159.94M | $155.3M | $133M | $148.45M | $236.23M | $220.86M | $201.96M | $175.45M | $171.83M | $159.43M | $138.61M | $128.13M | $115.23M | $87.23M | $76.4M | $76.91M | $79.33M | $81.27M | $71.35M | $70.82M | $80.05M | $91.26M | $77.54M | $96.52M | $80.72M | $78.54M | $68.65M | $70.35M | $72.97M | $62.04M | $58.68M | $68.68M | $65.05M | $58.61M | $63.63M | $60.79M | $57.63M | $61.56M | $62.82M | $67.2M | $63.4M | $58.2M | $69.8M | $40.4M | $79.3M | $88.6M | $94.4M | $129.3M | $114.5M | $128.8M | $125.8M | $137.7M | $127.2M | $114.3M | $109.7M | $113.9M | $95.5M | $105.7M | $106.6M | $101.2M | $88.7M | $84.9M | $79.4M |
Cost of Revenue | $1.221B | $1.146B | $1.281B | $1.177B | $1.136B | $1.069B | $1.084B | $1.108B | $1.128B | $1.117B | $1.178B | $1.239B | $1.36B | $1.367B | $1.379B | $1.371B | $1.232B | $1.021B | $988.92M | $859.6M | $878.07M | $772.78M | $771.19M | $638.37M | $632.35M | $646.91M | $640.53M | $652.92M | $644.72M | $650.91M | $667.88M | $647.93M | $652.24M | $678.1M | $741.43M | $742.51M | $699.24M | $687.97M | $694.56M | $671.17M | $677.12M | $598.89M | $629.91M | $671.32M | $668.28M | $684.52M | $905.06M | $764.16M | $789.51M | $775.21M | $318.4M | $310.09M | $309.92M | $322.69M | $314.09M | $327.91M | $314.14M | $276.47M | $314.31M | $326.88M | $325.2M | $301.35M | $161.74M | $125.65M | $123.85M | $120.41M | $109.94M | $113.27M | $113.35M | $103.54M | $129.37M | $177.75M | $161.3M | $146.3M | $127.4M | $130.89M | $121.93M | $103.24M | $99.14M | $92.76M | $68.83M | $60.68M | $59.69M | $63.2M | $62.7M | $56.11M | $54.43M | $57.88M | $67.15M | $58.09M | $72.14M | $62.84M | $60.03M | $51.05M | $51.83M | $54.31M | $46.28M | $43.75M | $50.53M | $51.24M | $46.69M | $48.31M | $45.84M | $46.07M | $49.01M | $49.36M | $55.3M | $52.1M | $47.1M | $57.7M | $36.8M | $68.6M | $74.4M | $76.6M | $104.3M | $94.3M | $103.3M | $102.4M | $114.5M | $101.9M | $91.1M | $87.5M | $92.4M | $76.9M | $83.6M | $83.4M | $81.2M | $69.6M | $68.4M | $63.7M |
Gross Profit | $503.37M | $404.92M | $429.18M | $387.01M | $345.92M | $311.35M | $333.76M | $313.57M | $326.87M | $303.63M | $436.43M | $386.47M | $397.92M | $424.2M | $388.8M | $376.36M | $418.68M | $345.76M | $321.14M | $326.31M | $320.6M | $273.93M | $248.65M | $212.2M | $216.33M | $205.93M | $218.9M | $189.13M | $182.61M | $184.19M | $185.25M | $164.65M | $194.41M | $197.28M | $206.72M | $193.75M | $195.69M | $190.54M | $192.72M | $182.69M | $200.23M | $180.75M | $179.77M | $182.44M | $191.04M | $190.17M | $157.19M | $214.5M | $241.78M | $171.09M | $110.35M | $115.7M | $113.67M | $122.74M | $110.83M | $124.82M | $122.54M | $110.64M | $116.56M | $128.99M | $145.41M | $138.55M | $65.5M | $43.04M | $42.36M | $42.37M | $39.63M | $46.66M | $41.95M | $29.46M | $19.08M | $58.48M | $59.56M | $55.66M | $48.05M | $40.94M | $37.5M | $35.37M | $28.99M | $22.47M | $18.4M | $15.72M | $17.22M | $16.13M | $18.57M | $15.24M | $16.39M | $22.17M | $24.11M | $19.45M | $24.38M | $17.88M | $18.5M | $17.6M | $18.52M | $18.66M | $15.77M | $14.93M | $18.15M | $13.8M | $11.92M | $15.32M | $14.95M | $11.56M | $12.54M | $13.46M | $11.9M | $11.3M | $11.1M | $12.1M | $3.6M | $10.7M | $14.2M | $17.8M | $25M | $20.2M | $25.5M | $23.4M | $23.2M | $25.3M | $23.2M | $22.2M | $21.5M | $18.6M | $22.1M | $23.2M | $20M | $19.1M | $16.5M | $15.7M |
| $150.95M | $149.07M | $151.94M | $139.59M | $138.07M | $121.56M | $107.51M | $115.72M | $129.73M | $139.14M | $132.62M | $137.7M | $136.75M | $135.47M | $121.72M | $105.08M | $107.78M | $102.03M | $97.73M | $97.28M | $99.13M | $97.4M | $102.12M | $89.99M | $90.19M | $96.19M | $108.95M | $83.55M | $81.02M | $85M | $76.36M | $67.45M | $78.56M | $86.9M | $90.9M | $82.15M | $84.53M | $86.92M | $79.87M | $76.51M | $76.16M | $81.47M | $76.62M | $75.03M | $84.29M | $86.63M | $46.13M | $95.08M | $94.63M | $90.03M | $45.98M | $42.59M | $40.79M | $42.29M | $38.93M | $38.52M | $36.89M | $37.37M | $35.86M | $35.49M | $34.09M | $30.69M | $19.95M | $16.09M | $16.24M | $15.77M | $16.09M | $15.24M | $15.45M | $14.76M | $15.71M | $15.37M | $13.98M | $14.7M | $16.84M | $14.29M | $14.3M | $12.58M | $11.72M | $12.42M | $11.82M | $9.69M | $9.08M | $8.11M | $9.35M | $8.7M | $9.09M | $9.2M | $9.11M | $8.99M | $10M | $8.57M | $8.88M | $8.52M | $7.52M | $7.33M | $8.29M | $7.16M | $8.01M | $6.81M | $6.78M | $7.01M | $6.95M | $6.29M | $6.93M | $6.56M | $7.3M | $6.6M | $5.9M | $6.9M | $3.5M | $8.4M | $7.2M | $8.8M | $10.3M | $9.6M | $7.5M | $11.2M | $15M | $9.3M | $7.5M | $7.2M | $7.6M | $6.5M | $6.5M | $6M | $7.9M | $6.2M | $6M | $5.6M | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $150.95M | $149.07M | $151.94M | $139.59M | $138.07M | $121.56M | $107.51M | $115.72M | $129.73M | $139.14M | $132.62M | $137.7M | $136.75M | $135.47M | $121.72M | $105.08M | $107.78M | $102.03M | $97.73M | $97.28M | $99.13M | $97.4M | $102.12M | $89.99M | $90.19M | $96.19M | $108.95M | $83.55M | $81.02M | $85M | $76.36M | $67.45M | $78.56M | $86.9M | $90.9M | $82.15M | $84.53M | $86.92M | $79.87M | $76.51M | $76.16M | $81.47M | $76.62M | $75.03M | $84.29M | $86.63M | $46.13M | $95.08M | $94.63M | $90.03M | $45.98M | $42.59M | $40.79M | $42.29M | $38.93M | $38.52M | $36.89M | $37.37M | $35.86M | $35.49M | $34.09M | $30.69M | $19.95M | $16.09M | $16.24M | $15.77M | $16.09M | $15.24M | $15.45M | $14.76M | $15.71M | $15.37M | $13.98M | $14.7M | $16.84M | $14.29M | $14.3M | $12.58M | $11.72M | $12.42M | $11.82M | $9.69M | $9.08M | $8.11M | $9.35M | $8.7M | $9.09M | $9.2M | $9.11M | $8.99M | $10M | $8.57M | $8.88M | $8.52M | $7.52M | $7.33M | $8.29M | $7.16M | $8.01M | $6.81M | $6.78M | $7.01M | $6.95M | $6.29M | $6.93M | $6.56M | $7.3M | $6.6M | $5.9M | $6.9M | $3.5M | $8.4M | $7.2M | $8.8M | $10.3M | $9.6M | $7.5M | $11.2M | $15M | $9.3M | $7.5M | $7.2M | $7.6M | $6.5M | $6.5M | $6M | $7.9M | $6.2M | $6M | $5.6M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $222.24M | $124.95M | $137.7M | $123.35M | $86.79M | $65.96M | $98.09M | $74.3M | $72.54M | $36.98M | $165.88M | $122.78M | $139.08M | $172.73M | $149.69M | $166.3M | $217.79M | $164.48M | $142.61M | $151.21M | $142.24M | $98M | $50.06M | $36.48M | $42.82M | $25.07M | $23.49M | $25.17M | $22.11M | $20.02M | $23.61M | $18.36M | $37.4M | $31.75M | $35.03M | $34.4M | $38.16M | $32.51M | $35.38M | $35.53M | $54.54M | $27.02M | $33.21M | $40.09M | $40.5M | $37.14M | $42.03M | $52.12M | $79.65M | $15.38M | $32.65M | $49.98M | $50.8M | $58.58M | $49.49M | $65.78M | $63.97M | $52.51M | $59.48M | $74.55M | $92.26M | $88.17M | $35.5M | $19.32M | $18.91M | $19.58M | $16.5M | $25.4M | $20.28M | $8.76M | -$19.54M | $37.31M | $39.74M | $35.17M | $25.18M | $21.01M | $17.41M | $17.04M | $11.44M | $4.36M | $1.53M | $1.9M | $3.74M | $4.21M | $5.42M | $2.77M | $3.38M | $9.41M | $11.03M | $6.69M | $10.2M | $5.64M | $6M | $5.42M | $6.84M | $7.08M | $3.25M | $3.69M | $2.87M | $942K | -$1.34M | $1.5M | -$2.85M | -$1.55M | -$1.2M | $194K | -$3.2M | -$3.2M | -$2.8M | -$2.6M | -$4.8M | -$5.9M | -$1.2M | $900K | $5.5M | $2.3M | $9.8M | $4.2M | $200K | $9M | $9.2M | $8.9M | $7.9M | $6.4M | $10.1M | $11.9M | $6.9M | $7.8M | $5.7M | $5.3M |
| $277.66M | $50.74M | -$89.84M | -$103.54M | -$68.46M | -$90.93M | -$19.86M | -$72.66M | $9.6M | $48.51M | -$71.38M | -$10.06M | $156.83M | $44.1M | $47.54M | $61.21M | $34.37M | $52.34M | $52.77M | $39.63M | $110.81M | $84.13M | $6.31M | $69.94M | $43.62M | $79.32M | $255.53M | $12.52M | $16.72M | $4.89M | $26.57M | -$24.9M | -$64.85M | $70.03M | -$13.09M | -$19.42M | -$20.09M | -$23.29M | $12.51M | -$7.38M | -$12.56M | -$22.5M | $51.53M | -$39.59M | -$30.9M | -$33.21M | $31.56M | -$25.03M | -$29.57M | -$84.68M | -$9.57M | -$4.95M | -$8.05M | -$5.75M | -$4.58M | -$6.47M | -$6.14M | -$7.77M | -$11.59M | -$8.41M | -$9.77M | -$14.83M | -$18.57M | -$1.61M | -$1.34M | -$1.44M | -$1.59M | -$577K | -$1M | -$895K | -$16.05M | -$617K | $133K | $167K | $66K | -$105K | -$102K | -$429K | -$291K | $138K | -$4.76M | $231K | $12K | $216K | $475K | $200K | $93K | -$56K | -$1.73M | $1.4M | $3.95M | -$140K | -$453K | $583K | $740K | -$233K | $745K | $734K | -$609K | -$505K | -$1.11M | $575K | -$236K | -$74K | -$69K | $211K | $3.2M | -$2.1M | -$400K | -$400K | -$700K | -$600K | -$200K | -$200K | - | -$100K | $100K | $100K | $6.4M | -$5.9M | - | $400K | $400K | - | - | -$100K | - | -$100K | $200K | -$100K | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $55.53M | $54.12M | $55.51M | $56.93M | $51.87M | $57.97M | $54.91M | $66.85M | $69.23M | $62.88M | $68.45M | $70.28M | $70.19M | $50.3M | $46.14M | $39.82M | $24.01M | $15.6M | $14.97M | $15.41M | $15.27M | $16.43M | $16.88M | $18.79M | $17.92M | $19.09M | $18.59M | $19.36M | $20.85M | $19.88M | $20.21M | $20.08M | $23.02M | $23.12M | $22.27M | $22.53M | $22.45M | $21.68M | $22.44M | $23.87M | $23.98M | $23.9M | $23.31M | $24.83M | $34.29M | $23.11M | $24.63M | $25.36M | $26.57M | $58.86M | $21.5M | $5.31M | $5.67M | $5.63M | $5.51M | $5.87M | $5.75M | $6.93M | $7.78M | $7.41M | $7.75M | $14.23M | $6.08M | $857K | $889K | $910K | $949K | $714K | $784K | $658K | - | $714K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $333.19M | $104.85M | -$34.33M | -$46.62M | -$16.58M | -$32.96M | $35.05M | -$5.81M | $78.83M | $111.39M | -$2.93M | $60.22M | $227.02M | $94.4M | $93.67M | $101.03M | $58.38M | $67.94M | $67.75M | $55.04M | $126.07M | $100.55M | $23.19M | $88.73M | $61.54M | $98.41M | $274.11M | $31.88M | $37.57M | $24.77M | $46.78M | -$4.82M | -$41.83M | $93.16M | $9.18M | $3.12M | $2.35M | -$1.61M | $34.95M | $16.49M | $11.42M | $1.4M | $74.83M | -$14.76M | $3.39M | -$10.1M | $56.19M | $329K | -$3M | -$25.82M | $11.93M | $359K | -$2.38M | -$128K | $929K | -$601K | -$386K | -$844K | -$3.81M | -$1M | -$2.03M | -$606K | -$12.49M | -$757K | -$448K | -$534K | -$637K | $137K | -$218K | -$237K | -$16.05M | $97K | $133K | $167K | $66K | -$105K | -$102K | -$429K | -$291K | $138K | -$4.76M | $231K | $12K | $216K | $475K | $200K | $93K | -$56K | -$1.73M | $1.4M | $3.95M | -$140K | -$453K | $583K | $740K | -$233K | $745K | $734K | -$609K | -$505K | -$1.11M | $575K | -$236K | -$74K | -$69K | $211K | $3.2M | -$2.1M | -$400K | -$400K | -$700K | -$600K | -$200K | -$200K | - | -$100K | $100K | $100K | $6.4M | -$5.9M | - | $400K | $400K | - | - | -$100K | - | -$100K | $200K | -$100K |
Income Before Tax | $499.91M | $175.68M | $47.86M | $19.81M | $18.33M | -$24.97M | $78.23M | $1.64M | $82.14M | $85.5M | $94.5M | $112.72M | $295.91M | $216.83M | $197.23M | $227.52M | $252.16M | $216.81M | $195.38M | $190.84M | $253.05M | $182.13M | $56.37M | $106.42M | $86.44M | $104.39M | $279.01M | $37.69M | $38.82M | $24.91M | $50.18M | -$6.54M | -$27.46M | $101.79M | $21.93M | $14.98M | $18.07M | $9.22M | $47.89M | $28.15M | $41.97M | $4.53M | $84.74M | $502K | $9.6M | $3.94M | $73.58M | $27.09M | $50.08M | -$69.3M | $23.08M | $45.02M | $42.75M | $52.82M | $44.91M | $59.31M | $57.83M | $44.74M | $50.33M | $66.14M | $82.49M | $73.34M | $16.92M | $17.7M | $17.58M | $18.14M | $14.92M | $24.82M | $19.27M | $7.87M | -$20.36M | $36.7M | $39.09M | $34.49M | $24.33M | $19.74M | $15.98M | $14.98M | $9.29M | $2.48M | -$4.99M | $588K | $2.3M | $2.89M | $4.31M | $1.39M | $1.94M | $7.69M | $7.5M | $6.32M | $13.41M | $4.78M | $5.13M | $5.52M | $7.15M | $6.15M | $2.61M | $537K | -$1.46M | -$3.52M | -$5.72M | -$1.15M | - | - | - | - | -$3.4M | -$8.7M | -$7.1M | -$6.6M | -$9.2M | -$9.4M | -$4.3M | -$2.2M | $2.2M | -$700K | $6.2M | $700K | $2.4M | $0 | $6.1M | $6.3M | $4.9M | $3.2M | $6.7M | $8.4M | $3M | $4M | $2.2M | $1.6M |
Income Tax | $110.64M | $38.63M | -$11.02M | -$1.25M | $4.07M | -$1.15M | -$25.55M | -$17.47M | $774K | $3.91M | $7.25M | -$15.36M | $40.71M | $26.97M | $38M | $35.22M | $47.33M | $26.08M | $37.78M | $42.64M | $54.98M | $28.71M | $10.23M | $4.81M | $19.95M | $18.3M | $35.57M | $10.85M | $7.78M | $5.27M | $8.04M | -$1.4M | $1.68M | $3.71M | -$85.01M | $6.3M | $7.74M | $1.82M | $6.21M | -$744K | $7.98M | $1.86M | -$1.14M | $7.86M | $4.67M | $2.12M | $4.79M | $11.14M | $15.5M | -$18.29M | $585K | $17.37M | $16.34M | $20.42M | $16.11M | $22.14M | $21.6M | $16.17M | $20.83M | $25.01M | $30.26M | $26.78M | $6.91M | $6.32M | $6.21M | $6.66M | $5.71M | $8.75M | $7.58M | $3.06M | -$6.39M | $13.7M | $15.01M | $13.03M | $9.96M | $7.64M | $6.5M | $5.4M | $3.2M | $677K | -$1.84M | $222K | $182K | $966K | $1.56M | $473K | $655K | $3.12M | $3.05M | $2.41M | $4.55M | $2.05M | $1.95M | $2.1M | $3.45M | $2.36M | $1.36M | - | - | - | - | - | - | - | - | - | -$1.5M | -$3.5M | -$2.6M | -$2.4M | -$3.3M | -$3.1M | -$1.7M | -$800K | $500K | -$200K | $2.4M | $300K | $1M | $1.3M | $2.5M | $2.4M | $2M | $1.1M | $2.3M | $3.4M | $1M | $1.2M | $700K | $500K |
Net Income | $389.27M | $137.06M | $58.88M | $21.06M | $14.27M | -$23.81M | $103.78M | $19.12M | $81.37M | $81.59M | $87.26M | $128.08M | $255.2M | $189.86M | $159.23M | $192.3M | $204.83M | $190.73M | $157.6M | $148.21M | $198.07M | $153.42M | $46.14M | $101.61M | $66.5M | $86.09M | $243.45M | $26.84M | $31.04M | $19.64M | $42.14M | -$5.14M | -$29.14M | $98.08M | $106.94M | $8.68M | $10.33M | $7.4M | $41.68M | $28.89M | $33.99M | $2.66M | $85.88M | -$7.36M | $4.94M | $1.82M | $68.79M | $15.95M | $34.58M | -$51.01M | $22.49M | $27.65M | $26.42M | $32.41M | $28.8M | $37.17M | $36.23M | $28.57M | $29.5M | $41.13M | $52.23M | $46.56M | $10.01M | $11.38M | $11.37M | $11.48M | $9.21M | $16.07M | $11.7M | $4.81M | -$13.97M | $22.99M | $24.08M | $21.46M | $14.37M | $12.1M | $9.48M | $9.58M | $6.09M | $1.8M | -$3.15M | $366K | $2.08M | $1.99M | $2.75M | $922K | $909K | $4.58M | $4.47M | $3.94M | $8.86M | $2.73M | $3.18M | $3.42M | $3.68M | $3.45M | $1.25M | $583K | -$1.46M | -$3.52M | -$5.72M | -$1.15M | -$6.35M | -$5.17M | -$4.65M | -$3.03M | -$1.9M | -$5.2M | -$4.5M | -$4.5M | -$21.2M | -$6.9M | -$2.6M | -$1.4M | $1.7M | -$500K | $3.8M | $400K | $1.4M | -$1.3M | $3.6M | $3.9M | $2.9M | $2.1M | $4.4M | $5M | $2M | $2.8M | $1.5M | $1.1M |
Minority Interests | -$1.96M | -$2.74M | -$1.94M | -$1.69M | -$1.6M | -$2.35M | -$1.87M | -$2.17M | -$2.5M | -$431K | -$2.74M | -$3.06M | -$2.81M | -$4.05M | -$2.67M | -$1.22M | -$2.83M | -$2.68M | -$1.84M | -$1.39M | -$1.49M | -$1.65M | -$1.39M | -$480K | -$1.06M | -$581K | -$837K | -$1.12M | -$4.79M | -$1.63M | -$1.5M | -$900K | -$1.28M | -$770K | -$1.22M | -$923K | -$1.18M | -$1.57M | -$1.14M | -$196K | -$1.99M | -$1.58M | -$1.45M | -$1.73M | -$1.86M | -$1.72M | $1.16M | -$1.64M | -$1.82M | -$1.8M | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $387.31M | $134.31M | $56.94M | $19.36M | $12.66M | -$26.16M | $101.91M | $16.95M | $78.87M | $81.16M | $84.52M | $125.03M | $252.38M | $185.8M | $156.56M | $191.08M | $202M | $188.05M | $155.75M | $146.81M | $196.58M | $151.77M | $44.75M | $101.13M | $65.44M | $85.51M | $242.61M | $25.72M | $26.26M | $18.01M | $40.65M | -$6.04M | -$30.42M | $97.31M | $105.73M | $7.76M | $9.15M | $5.83M | $40.54M | $28.69M | $32M | $1.08M | $84.43M | -$9.09M | $3.08M | $109K | $69.94M | $14.32M | $32.76M | -$52.8M | $22.49M | $27.65M | $26.42M | $32.41M | $28.8M | $37.17M | $36.23M | $28.57M | $29.5M | $41.13M | $52.23M | $46.56M | $10.01M | $11.38M | $11.37M | $11.48M | $9.21M | $16.07M | $11.7M | $4.81M | -$13.97M | $22.99M | $24.08M | $21.46M | $14.37M | $12.1M | $9.48M | $9.58M | $6.09M | $1.8M | -$3.15M | $366K | $2.08M | $1.99M | $2.75M | $922K | $909K | $4.58M | $4.47M | $3.94M | $8.86M | $2.73M | $3.18M | $3.42M | $3.68M | $3.45M | $1.25M | $583K | -$1.46M | -$3.52M | -$5.72M | -$1.15M | -$6.35M | -$5.17M | -$4.65M | -$3.03M | -$1.9M | -$5.2M | -$4.5M | -$4.5M | -$21.2M | -$6.9M | -$2.6M | -$1.4M | $1.7M | -$500K | $3.8M | $400K | $1.4M | -$1.3M | $3.6M | $3.9M | $2.9M | $2.1M | $4.4M | $5M | $2M | $2.8M | $1.5M | $1.1M |
Shares Outstanding (Basic) | 158.73M | 158.02M | 158.17M | 161.36M | 158.26M | 163.5M | 159.23M | 154.08M | 159.82M | 159.81M | 159.46M | 159.73M | 159.81M | 160.15M | 159.76M | 160.59M | 161.63M | 161.4M | 162.24M | 162.17M | 163.02M | 162.93M | 159.8M | 162.26M | 162.15M | 163.47M | - | 164.75M | 164.94M | 164.86M | 162.59M | 164.66M | 164.65M | 164.77M | 165.2M | 164.74M | 164.72M | 164.74M | 168.92M | 164.65M | 164.63M | 164.43M | 162.36M | 165.2M | 165.23M | 165.15M | 166.53M | 164.96M | 165.1M | 164.39M | - | 118.21M | 118.2M | 117.92M | - | 117.68M | 117.61M | 117.3M | - | 117.05M | 116.06M | 108.57M | - | 82.45M | 82.44M | 82.29M | - | 82.23M | 82.22M | 81.9M | - | 81.86M | 81.33M | 81.1M | - | 80.67M | 79.02M | 79.83M | - | 90.05M | 78.73M | 63.95M | - | 66.33M | 68.7M | 63.9M | - | 65.46M | 63.8M | 63.72M | - | 68.2M | 56.76M | 62.28M | - | 61.56M | 15.57M | 15.57M | - | 15.3M | 15.46M | 16.41M | - | 15.66M | 15.48M | 15.59M | - | 15.76M | 15.52M | 15.52M | - | 15.68M | 15.29M | 15.56M | - | 16.67M | 15.2M | 20M | - | 16.25M | 15M | 15M | - | 16.15M | 15.71M | 14.71M | - | 15.56M | 15M | 15.02M |
Shares Outstanding (Diluted) | 160.63M | 161.03M | 160.41M | 161.36M | 159.73M | 163.5M | 161.07M | 160.99M | 161.71M | 161.91M | 161.94M | 162.43M | 162.37M | 162.82M | 163.5M | 163.64M | 164.75M | 164.6M | 166.27M | 166.77M | 167.6M | 167.75M | 167.92M | 167M | 166M | 167.93M | - | 168.27M | 168.43M | 168.66M | 168.38M | 164.66M | 164.65M | 167.74M | 167M | 167.18M | 166.83M | 165.86M | 168.92M | 165.44M | 165.47M | 164.55M | 162.36M | 165.2M | 165.3M | 165.15M | 166.53M | 164.96M | 165.1M | 164.39M | - | 118.48M | 118.59M | 118.29M | - | 118.17M | 118.14M | 117.83M | - | 117.66M | 118.7M | 109.17M | - | 82.82M | 82.83M | 82.67M | - | 82.58M | 82.56M | 82.08M | - | 82.31M | 82.18M | 82.09M | - | 80.67M | 79.02M | 79.83M | - | 90.05M | 78.73M | 64.77M | - | 66.33M | 68.7M | 64.57M | - | 65.46M | 64.3M | 64.3M | - | 68.2M | 56.76M | 63.67M | - | 61.56M | 15.57M | 15.57M | - | 15.3M | 15.46M | 16.41M | - | 15.66M | 15.48M | 15.59M | - | 15.76M | 15.52M | 15.52M | - | 15.68M | 15.29M | 15.56M | - | 16.67M | 16.52M | 20M | - | 16.25M | 16.36M | 16.25M | - | 16.15M | 15.71M | 14.71M | - | 15.56M | 15M | 15.02M |
EPS (Basic) | $2.44 | $0.85 | $0.36 | $0.12 | $0.08 | -$0.16 | $0.64 | $0.11 | $0.49 | $0.51 | $0.53 | $0.78 | $1.58 | $1.16 | $0.98 | $1.19 | $1.25 | $1.17 | $0.96 | $0.91 | $1.21 | $0.93 | $0.28 | $0.62 | $0.40 | $0.52 | - | $0.16 | $0.16 | $0.11 | $0.25 | -$0.04 | -$0.18 | $0.59 | $0.64 | $0.05 | $0.06 | $0.04 | $0.24 | $0.17 | $0.19 | $0.01 | $0.52 | -$0.06 | $0.02 | $0.00066 | $0.42 | $0.09 | $0.20 | -$0.32 | - | $0.23 | $0.22 | $0.27 | - | $0.32 | $0.31 | $0.24 | - | $0.35 | $0.45 | $0.43 | - | $0.14 | $0.14 | $0.14 | - | $0.20 | $0.14 | $0.06 | - | $0.28 | $0.30 | $0.26 | - | $0.15 | $0.12 | $0.12 | - | $0.02 | -$0.04 | $0.01 | - | $0.03 | $0.04 | $0.01 | - | $0.07 | $0.07 | $0.06 | - | $0.04 | $0.05 | $0.05 | - | $0.05 | $0.03 | $0.04 | - | -$0.23 | -$0.37 | -$0.07 | - | -$0.33 | -$0.30 | -$0.19 | - | -$0.33 | -$0.29 | -$0.29 | - | -$0.44 | -$0.17 | -$0.09 | - | -$0.03 | $0.25 | $0.02 | - | -$0.08 | $0.24 | $0.26 | - | $0.13 | $0.28 | $0.34 | - | $0.18 | $0.10 | $0.08 |
EPS (Diluted) | $2.41 | $0.83 | $0.35 | $0.12 | $0.08 | -$0.16 | $0.63 | $0.11 | $0.49 | $0.50 | $0.52 | $0.77 | $1.55 | $1.14 | $0.96 | $1.17 | $1.23 | $1.14 | $0.94 | $0.88 | $1.17 | $0.90 | $0.27 | $0.61 | $0.39 | $0.51 | - | $0.15 | $0.16 | $0.11 | $0.24 | -$0.04 | -$0.18 | $0.58 | $0.63 | $0.05 | $0.05 | $0.04 | $0.24 | $0.17 | $0.19 | $0.01 | $0.52 | -$0.06 | $0.02 | $0.00066 | $0.42 | $0.09 | $0.20 | -$0.32 | - | $0.23 | $0.22 | $0.27 | - | $0.31 | $0.31 | $0.24 | - | $0.35 | $0.44 | $0.43 | - | $0.14 | $0.14 | $0.14 | - | $0.19 | $0.14 | $0.06 | - | $0.28 | $0.29 | $0.26 | - | $0.15 | $0.12 | $0.12 | - | $0.02 | -$0.04 | $0.01 | - | $0.03 | $0.04 | $0.01 | - | $0.07 | $0.07 | $0.06 | - | $0.04 | $0.05 | $0.05 | - | $0.05 | $0.03 | $0.04 | - | -$0.23 | -$0.37 | -$0.07 | - | -$0.33 | -$0.30 | -$0.19 | - | -$0.33 | -$0.29 | -$0.29 | - | -$0.44 | -$0.17 | -$0.09 | - | -$0.03 | $0.23 | $0.02 | - | -$0.08 | $0.22 | $0.24 | - | $0.13 | $0.28 | $0.34 | - | $0.18 | $0.10 | $0.08 |
EBIT | $555.43M | $229.8M | $103.37M | $76.73M | $70.2M | $33M | $133.14M | $68.49M | $151.36M | $148.37M | $162.96M | $183M | $366.1M | $267.13M | $243.37M | $267.33M | $276.17M | $232.42M | $210.35M | $206.25M | $268.32M | $198.55M | $73.25M | $125.21M | $104.36M | $123.48M | $297.6M | $57.05M | $59.67M | $44.79M | $70.39M | $13.54M | -$4.44M | $124.91M | $44.2M | $37.51M | $40.52M | $30.9M | $70.33M | $52.01M | $65.95M | $28.43M | $108.05M | $25.33M | $43.89M | $27.05M | $98.21M | $52.45M | $76.65M | -$10.44M | $44.58M | $50.34M | $48.42M | $58.45M | $50.42M | $65.18M | $63.58M | $51.67M | $58.11M | $73.55M | $90.23M | $87.57M | $23M | $18.56M | $18.47M | $19.05M | $15.87M | $25.53M | $20.06M | $8.53M | -$19.54M | $37.41M | $39.74M | $35.17M | $25.18M | $21.01M | $17.41M | $17.04M | $11.44M | $4.36M | $1.53M | $1.9M | $3.74M | $4.21M | $5.42M | $2.77M | $3.38M | $9.41M | $11.03M | $6.69M | $10.2M | $5.64M | $6M | $5.42M | $6.84M | $7.08M | $3.25M | $3.69M | $2.87M | $942K | -$1.34M | $1.5M | -$2.85M | -$1.55M | -$1.2M | $194K | -$3.2M | -$3.2M | -$2.8M | -$2.6M | -$4.8M | -$5.9M | -$1.2M | $900K | $5.5M | $2.3M | $9.8M | $4.2M | $200K | $9M | $9.2M | $8.9M | $7.9M | $6.4M | $10.1M | $11.9M | $6.9M | $7.8M | $5.7M | $5.3M |
EBITDA | $702.44M | $363.1M | $306.17M | $205.51M | $209.85M | $165.23M | $262.66M | $208.8M | $243.79M | $253.88M | $312.83M | $306.94M | $481.06M | $389.35M | $389.93M | $374.19M | $386.56M | $316.15M | $293.29M | $283.78M | $347.99M | $278.21M | $209.68M | $212.3M | $188.83M | $206.55M | $382.01M | $134.32M | $137.75M | $120.44M | $155.06M | $91.62M | $132.28M | $205.01M | $127.47M | $116.77M | $115.62M | $102.27M | $147.41M | $122.31M | $135.55M | $103.62M | $180.08M | $96.4M | $109.72M | $101.23M | $170.88M | $120.43M | $148.3M | $84.99M | $62.3M | $81.79M | $70.5M | $80.32M | $72.83M | $85.7M | $85.26M | $72.43M | $79.33M | $92.5M | $109.29M | $107.85M | $45.55M | $26.18M | $26.12M | $26.61M | $23.54M | $31.42M | $26.5M | $14.7M | $3.51M | $43.11M | $45.45M | $40.79M | $31.15M | $26.76M | $23.31M | $23.22M | $17.56M | $9.91M | $11.34M | $5.8M | $8.72M | $7.8M | $8.75M | $6.34M | $7.21M | $13.02M | $16.73M | $9.06M | $10.43M | $9.45M | $10.08M | $8.5M | $10.26M | $11.56M | $7.04M | $7.04M | $10.75M | $7.5M | $6.26M | $7.74M | $8.23M | $5.35M | $5.68M | $6.69M | $1.4M | $6.8M | $5.6M | $5.6M | $800K | $2.9M | $7.2M | $9.2M | $14.7M | $10.7M | $17.9M | $12.1M | $1.8M | $21.9M | $15.7M | $14.6M | $13.5M | $12.1M | $15.7M | $17.3M | $12.1M | $13M | $10.3M | $10.2M |