Diebold Nixdorf, Inc.(DBD:US)
Market Cap$2.273B
Key Metrics
Price$66.83
Revenue (TTM)$3.872B
Holders Revenue (TTM)$212M
Gross Profit (TTM)$977.6M
Earnings (TTM)$111.2M
EBITDA (TTM)$412.9M
Op. Margin (TTM)7.04%
Dividend Yield-
Holders Yield9.33%
Cash on hand$282.4M
Total Assets$3.737B
Net Assets$976.5M
Total Debt$942.9M
Key Metrics
Price$66.83
Revenue (TTM)$3.872B
Holders Revenue (TTM)$212M
Gross Profit (TTM)$977.6M
Earnings (TTM)$111.2M
EBITDA (TTM)$412.9M
Op. Margin (TTM)7.04%
Dividend Yield-
Holders Yield9.33%
Cash on hand$282.4M
Total Assets$3.737B
Net Assets$976.5M
Total Debt$942.9M
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 | 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 | $930.8M | $891.8M | $1.104B | $945.2M | $915.2M | $841.1M | $988.9M | $927.1M | $939.7M | $895.4M | - | $922.2M | $858.1M | $968.8M | $810.4M | $851.7M | $829.8M | $1.06B | $958.2M | $943.5M | $943.9M | $1.106B | $995.2M | $890.5M | $910.7M | $1.152B | $1.079B | $1.15B | $1.028B | $1.29B | $1.119B | $1.106B | $1.064B | $1.25B | $1.123B | $1.134B | $1.103B | $1.243B | $983.3M | $580M | $509.6M | $349.5M | $589.6M | $644.5M | $574.8M | $861.27M | $768M | $733.5M | $688.3M | $811.44M | $705.42M | $707.11M | $633.51M | $840.1M | $709.92M | $743.19M | $698.49M | $849.99M | $709.32M | $662.38M | $614.16M | $790.99M | $748.62M | $665.18M | $619M | $724.92M | $645.22M | $690.9M | $657.25M | $810.59M | $890.29M | $768.68M | $691.91M | $882.51M | $740.85M | $695.19M | $628.44M | $825.41M | $726.68M | $735.26M | $623.69M | $810.62M | $622.33M | $618.95M | $535.15M | $717.22M | $606.19M | $545.73M | $498.26M | $648.41M | $570.24M | $480.87M | $410.15M | $525.83M | $529.8M | $483.49M | $401.05M | $508.2M | $444.63M | $423.61M | $383.85M | $476.96M | $479.95M | $442.1M | $344.59M | $365.9M | $312.8M | $297M | $283.5M | $322.1M | $287.3M | $280.6M | $295.7M | $341.3M | $317.8M | $303.2M | $264.6M | $294.2M | $271.8M | $248.3M | $215.9M | $243.5M | $216M | $206.9M | $197M | $207.2M | $188.2M | $188.1M | $176.8M | $176.4M | $162.3M | $150.1M | $134.5M | $154.4M | $133.2M | $134.7M | $121.6M | $145.2M | $126.7M | $121.5M | $112.8M | $128.3M | $115.2M | $119.4M | $113.2M | $127.4M | $110.2M | $116.9M | $114.4M | $117.2M | $115.8M | $110.8M | $106.8M | $119.6M | $109.3M | $106.3M | $103.9M | $110M | $100.4M | $98.8M | $104.6M | $111.2M | $95.3M | $93.3M | $111.1M | $120.4M | $115.4M | $120.3M | $118M |
Cost of Revenue | $691.2M | $678.7M | $824.4M | $700.1M | $681.2M | $638.7M | $757.3M | $690.5M | $696.5M | $686.8M | - | $697M | $648.8M | $751.4M | $616.6M | $690.9M | $644.5M | $801.4M | $698.1M | $691.6M | $670.7M | $829.4M | $711.1M | $642.9M | $683.9M | $881.2M | $807.4M | $871M | $782M | $1.087B | $890.1M | $887.9M | $825.8M | $961.5M | $882.7M | $896.1M | $860.3M | $1.013B | $785.7M | $424.9M | $370.8M | $227.6M | $439.3M | $473.8M | $415.5M | $633.43M | $567.4M | $546.7M | $524.2M | $631.32M | $532.62M | $549.7M | $503.5M | $655.96M | $538.34M | $559.25M | $505.25M | $627.34M | $514.94M | $492.89M | $464.75M | $601.48M | $554.73M | $487.04M | $460.99M | $548.37M | $493.01M | $521.99M | $504.92M | $617.13M | $656.65M | $575.55M | $519.35M | $669.6M | $563.79M | $531.19M | $508.26M | $616.28M | $538.28M | $558.07M | $478.82M | $625.01M | $478.67M | $461.61M | $396.28M | $516.14M | $437.2M | $383.05M | $358.23M | $455.8M | $402.79M | $338.39M | $285.96M | $362.81M | $370.25M | $332.5M | $279.98M | $374.76M | $308.68M | $290.58M | $266.7M | $312.36M | $321.85M | $292.29M | $222.06M | $220.2M | $191.5M | $179.4M | $176.6M | $198M | $180.8M | $173.2M | $189.1M | $209.8M | $202.5M | $191.6M | $164.6M | $182.7M | $167.4M | $153.5M | $135.7M | $154.6M | $133.6M | $125.1M | $126.1M | $142.9M | $117.3M | $117.5M | $113.3M | $118.5M | $102M | $97.5M | $87.5M | $97.2M | $82.4M | $86.2M | $76.4M | $85.2M | $80.9M | $80.1M | $71.1M | $81.7M | $81.1M | $83.4M | $74.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $239.6M | $213.1M | $279.8M | $245.1M | $234M | $202.4M | $231.6M | $236.6M | $243.2M | $208.6M | - | $225.2M | $209.3M | $217.4M | $193.8M | $160.8M | $185.3M | $258.2M | $260.1M | $251.9M | $273.2M | $276.5M | $284.1M | $247.6M | $226.8M | $270.4M | $271.4M | $279.2M | $246.1M | $203.2M | $228.9M | $217.7M | $238.4M | $288.4M | $240M | $237.8M | $242.5M | $230.2M | $197.6M | $155.1M | $138.8M | $121.9M | $150.3M | $170.7M | $159.3M | $227.84M | $200.6M | $186.8M | $164.1M | $180.12M | $172.81M | $157.42M | $130.01M | $184.13M | $171.58M | $183.94M | $193.24M | $222.65M | $194.39M | $169.49M | $149.4M | $189.52M | $193.89M | $178.14M | $158.01M | $176.55M | $152.21M | $168.91M | $152.33M | $193.46M | $233.64M | $193.13M | $172.56M | $212.92M | $177.06M | $164M | $120.19M | $209.13M | $188.41M | $177.19M | $144.87M | $185.61M | $143.67M | $157.34M | $138.87M | $201.08M | $168.99M | $162.68M | $140.03M | $192.61M | $167.45M | $142.48M | $124.19M | $163.02M | $159.55M | $150.99M | $121.07M | $133.44M | $135.94M | $133.04M | $117.16M | $164.61M | $158.11M | $149.81M | $122.53M | $145.7M | $121.3M | $117.6M | $106.9M | $124.1M | $106.5M | $107.4M | $106.6M | $131.5M | $115.3M | $111.6M | $100M | $111.5M | $104.4M | $94.8M | $80.2M | $88.9M | $82.4M | $81.8M | $70.9M | $64.3M | $70.9M | $70.6M | $63.5M | $57.9M | $60.3M | $52.6M | $47M | $57.2M | $50.8M | $48.5M | $45.2M | $60M | $45.8M | $41.4M | $41.7M | $46.6M | $34.1M | $36M | $38.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $167.7M | $168.5M | $197M | $171.3M | $171.5M | $166M | $189.1M | $188M | $174.3M | $185.8M | - | $226.4M | $210.2M | $212.3M | $189.8M | $246.9M | $213.3M | $202.9M | $221.1M | $240.4M | $237.5M | $268.9M | $256.2M | $212.3M | $254.6M | $271.8M | $256.7M | $260.2M | $267.2M | $260.2M | $254.7M | $260.4M | $269.6M | $282.2M | $243M | $275.6M | $288.4M | $297.6M | $284.8M | $144.9M | $144.1M | $116.4M | $137.8M | $148.8M | $142.8M | $171.76M | $154.4M | $142.7M | $140.3M | $228.2M | $133.64M | $180.62M | $146.54M | $176.67M | $143.06M | $139.12M | $138.41M | $157.36M | $139.97M | $141.43M | $140.54M | $164.05M | $138.52M | $127.19M | $117.43M | $145.71M | $121.04M | $122.3M | $107.85M | $145.57M | $168.11M | $146.11M | $150.53M | $195.22M | $136.44M | $129.46M | $119.01M | $142.85M | $133.66M | $136.31M | $121.36M | $147.06M | $116.89M | $101.99M | $96.27M | $109.35M | $98.29M | $97.55M | $96.2M | $101.32M | $96.19M | $85.37M | $82.44M | $88.87M | $92.49M | $91.23M | $80.88M | $133.42M | $88.15M | $86.8M | $103.63M | $95.74M | $88.59M | $78.25M | $67.63M | $82.7M | $65.8M | $64M | $59.5M | $63.4M | $57.6M | $63M | $64.6M | $69.7M | $60.1M | $59.9M | $56.5M | $62.4M | $53M | $52.9M | $49.3M | $53.3M | $45.7M | $45.1M | $43.4M | $46M | $41.1M | $39.3M | $38.5M | $41.2M | $33.8M | $33.3M | $32.6M | $36.3M | $32.3M | $33.4M | $33.3M | $35.9M | $31.5M | $31.8M | $32.4M | $30.4M | $29.7M | $24.4M | $25.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | $20.5M | $22.1M | $21.4M | $20.3M | $22.4M | $22.7M | $23.9M | $23.4M | $22.1M | $24.2M | - | $25.4M | $26.4M | $28.6M | $26.7M | $33.1M | $32.3M | $31M | $25.6M | $35.6M | $34.1M | $40M | $30.2M | $30.7M | $32.5M | $37.3M | $36.8M | $36.1M | $36.9M | $38.5M | $36.6M | $40.6M | $41.7M | $41.1M | $34.2M | $38.8M | $41.4M | $42.8M | $31.3M | $17.6M | $18.5M | $20.7M | $20M | $23.9M | $22.3M | $27.44M | $24.5M | $21.7M | $20M | $25.91M | $21.96M | $23.42M | $21.03M | $24.74M | $22.17M | $20.17M | $18.8M | $20.84M | $18.47M | $19.38M | $19.42M | $20.29M | $19.09M | $16.4M | $18.45M | $21.82M | $17.42M | $16.95M | $15.84M | $20.8M | $20.36M | $17.52M | $19.14M | $20.84M | $18.89M | $17.83M | $16.58M | $17.12M | $17.44M | $17.72M | $19.12M | $16.96M | $15.13M | $14.05M | $14.27M | $14.95M | $14.36M | $14.54M | $15.54M | $16.16M | $15.04M | $14.84M | $14.37M | $15.31M | $16.89M | $16.75M | $14.93M | $15.57M | $17.03M | $13.45M | $14.75M | $17.26M | $14.71M | $12.85M | $10.87M | $15M | $10.3M | $13.3M | $12M | $12.9M | $12.4M | $14M | $14.9M | $15.6M | $12.8M | $13.1M | $12.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $147.8M | $145.3M | $175.6M | $150.9M | $147.9M | $145M | $165.2M | $164.6M | $152.2M | $161.6M | - | $201M | $183.8M | $183.7M | $163.1M | $213.8M | $181M | $171.9M | $195.5M | $204.8M | $203.4M | $228.9M | $226M | $181.6M | $222.1M | $234.5M | $219.9M | $224.1M | $230.3M | $221.7M | $218.1M | $219.8M | $227.9M | $241.1M | $208.8M | $236.8M | $247M | $254.8M | $253.5M | $127.3M | $125.6M | $95.7M | $117.8M | $124.9M | $120.5M | $144.32M | $129.9M | $121M | $120.3M | $202.29M | $111.68M | $157.21M | $125.51M | $151.93M | $120.89M | $118.95M | $119.61M | $136.52M | $121.51M | $122.05M | $121.11M | $143.76M | $119.43M | $110.79M | $98.98M | $123.89M | $103.62M | $105.35M | $92.01M | $128.71M | $147.77M | $128.6M | $127.01M | $128.05M | $117.53M | $118.06M | $102.43M | $125.73M | $116.76M | $118.25M | $102.24M | $130.1M | $101.76M | $89.94M | $82.01M | $94.4M | $80.9M | $83.01M | $80.66M | $85.16M | $81.15M | $70.53M | $68.07M | $73.56M | $75.6M | $74.47M | $65.95M | $117.85M | $69.61M | $64.67M | $67.75M | $78.48M | $73.88M | $65.39M | $56.76M | $67.7M | $55.5M | $50.7M | $47.5M | $50.5M | $45.2M | $49M | $49.7M | $54.1M | $47.3M | $46.8M | $43.6M | $62.4M | $53M | $52.9M | $49.3M | $53.3M | $45.7M | $45.1M | $43.4M | $46M | $41.1M | $39.3M | $38.5M | $41.2M | $33.8M | $33.3M | $32.6M | $36.3M | $32.3M | $33.4M | $33.3M | $35.9M | $31.5M | $31.8M | $32.4M | $30.4M | $29.7M | $24.4M | $25.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | -$600K | $1.1M | - | $100K | $1.2M | -$1.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$3.94M | -$28K | -$5K | $4.38M | $46.33M | $14K | -$6.44M | - | - | -$540K | $340K | - | - | - | -$2M | - | - | $3.03M | - | - | - | - | - | - | - | - | - | - | - | $1.52M | $8.68M | $21.12M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $71.9M | $44.6M | $82.4M | $73.8M | $62.5M | $36.4M | $42.5M | $48.6M | $68.9M | $22.8M | - | -$1.2M | -$900K | $5.1M | $4M | -$86.1M | -$28M | $55.3M | $39M | $11.5M | $35.7M | $7.6M | $27.9M | $35.3M | -$27.8M | -$1.4M | $14.7M | $19M | -$21.1M | -$57M | -$25.8M | -$42.7M | -$31.2M | $6.2M | -$3M | -$37.8M | -$45.9M | -$67.4M | -$87.2M | $10.2M | -$5.3M | $5.5M | $12.5M | $21.9M | $16.5M | $56.08M | $46.2M | $44.1M | $23.8M | -$48.08M | $39.17M | -$23.21M | -$16.53M | $7.47M | $28.52M | $44.82M | $54.83M | $65.29M | $54.41M | $28.06M | $8.87M | $27.13M | $55.38M | $50.95M | $40.59M | $30.84M | $31.17M | $46.61M | $44.48M | $47.89M | $65.53M | $47.02M | $26.41M | $17.7M | $40.62M | $34.54M | $1.18M | $66.28M | $54.21M | $40.88M | $23.51M | $38.55M | $26.77M | $53.35M | $42.6M | $91.73M | $70.7M | $65.12M | $43.83M | $91.29M | $71.26M | $57.12M | $41.76M | $74.15M | $67.06M | $59.77M | $40.19M | $31.34M | $47.8M | $46.24M | $13.53M | $57.62M | $60.45M | $61.69M | $49.2M | $48.2M | $48M | $47M | $41.6M | $50.7M | $42.4M | $36.9M | $37.5M | $53.2M | $48.4M | $46.3M | $35.8M | $39.6M | $41.4M | $34.7M | $24.6M | $29.4M | $28.6M | $27.9M | $21.1M | $25M | $22.8M | $24.1M | $19M | $21.5M | $20.4M | $16.1M | $11.3M | $17.5M | $15.5M | $12.1M | $8.9M | $20.8M | $10.6M | $7.4M | $5.3M | $12.7M | $1.2M | $8.7M | $9.6M | -$295.9M | $110.2M | $116.9M | $114.4M | -$296.7M | $115.8M | $110.8M | $106.8M | -$273M | $109.3M | $106.3M | $103.9M | -$256.8M | $100.4M | $98.8M | $104.6M | -$262.5M | $95.3M | $93.3M | $111.1M | -$259.4M | $115.4M | $120.3M | $118M |
| -$35.6M | -$32.2M | -$19.6M | -$21.4M | -$45.3M | -$43.8M | -$36M | -$38.9M | -$23.6M | -$37M | - | -$700.3M | -$89.4M | -$100.1M | -$50M | -$47.1M | -$104.3M | -$56.6M | -$41.6M | -$52.5M | -$41.5M | -$54.8M | -$150.3M | -$61.8M | -$45.6M | -$80.3M | -$44.9M | -$64.9M | -$50M | -$77.6M | -$176.8M | -$116.2M | -$16.3M | -$17.9M | -$27.3M | -$22.1M | -$28.9M | -$39.1M | -$28.8M | -$45.9M | $25.2M | $800K | -$2.8M | $900K | -$30M | -$6.23M | $1.6M | $17.1M | -$12.1M | -$1.08M | -$67.31M | -$2.28M | -$491K | -$17.37M | -$4.27M | -$4.45M | $4.62M | $6.81M | -$368K | $118K | $1.2M | -$169.59M | $5.2M | -$6.54M | -$5.52M | $2.67M | -$1.85M | -$287K | -$4.14M | -$2.59M | $5.04M | -$6.2M | -$4.61M | -$65.97M | $4.98M | $15.29M | $8.86M | -$17.52M | $4.97M | $2.01M | $4.85M | -$1.24M | $1.39M | -$2.28M | $2.46M | $6.17M | $228K | $1.33M | $2.62M | $883K | $3.84M | $6.88M | $851K | $2.07M | $1.89M | $3.05M | $2.71M | $30.44M | -$24.4M | -$9.15M | -$18.4M | -$616K | -$1.8M | -$2.59M | -$2.17M | $7.8M | $2.8M | $3.2M | $4.8M | $3.5M | $4.4M | -$57.5M | $3.8M | -$1.2M | $2.5M | $2.7M | $2.8M | $4.4M | $800K | $2.8M | $2.5M | $1.8M | $2.2M | $900K | $1.8M | $2M | $2M | $800K | $400K | $2.1M | $600K | $1.9M | $1.2M | $1.8M | $600K | $1M | $500K | $1.6M | $1.9M | $2.5M | $2.7M | $2.8M | $1.7M | $2.3M | $1.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $2.1M | $2.9M | $2.8M | $2.1M | $2.5M | $1.5M | $2.2M | $2.9M | $3M | $4.2M | - | $3.3M | $1.7M | $4.1M | $3.6M | $1M | $1.3M | $1.1M | $1M | $2.3M | $1.7M | $1.4M | $1.9M | $2.4M | $1.1M | $2.3M | $1.9M | $2.2M | $2.9M | $1.1M | $2.2M | $1.9M | $3.5M | $4.5M | $4.3M | $5.1M | $6.4M | $5M | $5.3M | $6.3M | $4.9M | - | $5.9M | $6.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $24.1M | $23.3M | $20.6M | $21.8M | $21.8M | $21.5M | $34.7M | $38.4M | $38.6M | $43.6M | - | $69.7M | $81.9M | $50.8M | $50.7M | $49.6M | $48.1M | $45.6M | $51.3M | $49.7M | $48.7M | $52.1M | $144.3M | $48.3M | $48M | $49.6M | $52.5M | $49.9M | $50.9M | $55.3M | $45.2M | $28.4M | $26M | $26.6M | $27.7M | $32.2M | $30.8M | $33.2M | $32.4M | $24.3M | $11.5M | $8.4M | $8.5M | $7.6M | $8M | $8.28M | $8.3M | $7.9M | $6.9M | $7.21M | $7.92M | $6.77M | $7.34M | $7.65M | $7.62M | $7.46M | $7.61M | $8.16M | $8.11M | $9.52M | $8.67M | $9.9M | $9.63M | $9.3M | $9.06M | $9.48M | $8.22M | $7.79M | $9.96M | - | - | $10.4M | $10.79M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$13.6M | -$11.8M | -$1.8M | -$1.7M | -$26M | -$23.8M | -$3.5M | -$3.4M | $12M | $2.4M | - | -$633.9M | -$9.2M | -$53.4M | -$2.9M | $1.5M | -$57.5M | -$12.1M | $8.7M | -$5.1M | $5.5M | -$4.1M | -$7.9M | -$15.9M | $1.3M | -$33M | $5.7M | -$17.2M | -$2M | -$23.4M | -$133.8M | -$89.7M | $6.2M | $4.2M | -$3.9M | $5M | -$4.5M | -$10.9M | -$1.7M | -$27.9M | $31.8M | $9.2M | -$200K | $1.7M | -$22M | $2.04M | $9.9M | $25M | -$5.2M | $6.13M | -$59.39M | $4.49M | $6.85M | -$9.72M | $3.34M | $3.01M | $12.23M | $14.96M | $7.74M | $9.63M | $9.88M | -$159.69M | $14.83M | $2.76M | $3.54M | $12.15M | $6.38M | $7.5M | $5.82M | -$2.59M | $5.04M | $4.2M | $6.18M | -$65.97M | $4.98M | $15.29M | $8.86M | -$17.52M | $4.97M | $2.01M | $4.85M | -$1.24M | $1.39M | -$2.28M | $2.46M | $6.17M | $228K | $1.33M | $2.62M | $883K | $3.84M | $6.88M | $851K | $2.07M | $1.89M | $3.05M | $2.71M | $30.44M | -$24.4M | -$9.15M | -$18.4M | -$616K | -$1.8M | -$2.59M | -$2.17M | $7.8M | $2.8M | $3.2M | $4.8M | $3.5M | $4.4M | -$57.5M | $3.8M | -$1.2M | $2.5M | $2.7M | $2.8M | $4.4M | $800K | $2.8M | $2.5M | $1.8M | $2.2M | $900K | $1.8M | $2M | $2M | $800K | $400K | $2.1M | $600K | $1.9M | $1.2M | $1.8M | $600K | $1M | $500K | $1.6M | $1.9M | $2.5M | $2.7M | $2.8M | $1.7M | $2.3M | $1.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $36.3M | $12.4M | $62.8M | $52.4M | $17.2M | -$7.4M | $6.5M | $9.7M | $45.3M | -$14.2M | - | -$701.5M | -$90.3M | -$127.1M | -$46M | -$133.2M | -$132.3M | -$1.3M | -$2.6M | -$41M | -$5.8M | -$47.2M | -$122.4M | -$26.5M | -$73.4M | -$81.7M | -$30.2M | -$45.9M | -$71.1M | -$134.6M | -$202.6M | -$158.9M | -$47.5M | -$11.7M | -$30.3M | -$59.9M | -$74.8M | -$106.5M | -$116M | -$35.7M | $19.9M | $6.3M | $9.7M | $22.8M | -$13.5M | $49.85M | $47.8M | $61.2M | $11.7M | -$49.16M | -$28.14M | -$25.48M | -$17.02M | -$9.9M | $24.25M | $40.37M | $59.45M | $72.1M | $54.04M | $28.18M | $10.07M | -$142.46M | $60.58M | $44.41M | $35.07M | $33.5M | $29.32M | $46.32M | $14.66M | $26.48M | $56.3M | $40.81M | $21.81M | $4.86M | $34.4M | $29.74M | -$160K | $36.13M | $48.05M | $33.31M | $19.54M | $28.89M | $22.24M | $45.78M | $41.34M | $90.77M | $69.66M | $63.06M | $42.9M | $87.12M | $71.01M | $60.8M | $38.09M | $56.24M | $64.82M | $58.23M | $39.26M | $25.79M | $21.29M | $41.48M | $11.28M | $50.98M | $52.43M | $54.29M | $46.66M | $55.6M | $50.3M | $49.7M | $45.8M | $53.2M | $46.5M | -$20.8M | $41M | $53M | $50.1M | $46.5M | $35.9M | $42.6M | $40.1M | $36.7M | $27.1M | $31.6M | $30.6M | $28.4M | $22.5M | $26.2M | $25M | $24.1M | $18.7M | $22.2M | $19.4M | $16.9M | $12M | $18.7M | $15.2M | $12.2M | $8.8M | $19.4M | $12.6M | $9.4M | $7.7M | $12.4M | $2.8M | $11M | $11.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $19.2M | $5.7M | $11.9M | $9.6M | $4.8M | -$2.2M | $5.5M | $29.9M | $32M | -$3.1M | - | -$24.8M | $21.1M | $30.2M | $3.9M | $64.2M | $50.9M | $38.8M | -$1.1M | -$11.2M | $1.2M | $3.9M | -$21.5M | -$3.4M | $20M | $41.9M | $5.2M | $9.2M | $60.4M | $1.6M | $45.2M | -$29.8M | $19.2M | $89.2M | -$900K | -$36.3M | -$22.6M | -$33.1M | -$18.8M | -$14.9M | -$800K | -$12M | -$8.5M | $3.1M | -$3.4M | $15.79M | $12.8M | $18.1M | $6.8M | -$10.58M | -$7.94M | $78.37M | -$3.14M | -$5.6M | $7.39M | $13.79M | $13.48M | -$10.95M | $11.26M | $6.58M | $5.93M | -$23.8M | $15.14M | $13.34M | $9.88M | $23.52M | $4.09M | $13.05M | $3.82M | $12.46M | $9.78M | $10.3M | $5.66M | $14.92M | $6.25M | $9.93M | $5.73M | $9.05M | $15.39M | $11.79M | $6.84M | $18.49M | $8.74M | $14.63M | $13.49M | $27.97M | $22.23M | $20.13M | $13.73M | $27.88M | $22.72M | $19.46M | $12.19M | $34.31M | $20.74M | $18.44M | $12.76M | $8.51M | $7.03M | $13.69M | $3.72M | $16.06M | $17.52M | $18.46M | $15.4M | $20M | $17.6M | $18.1M | $16.7M | $18.9M | $17.1M | -$6.4M | $14.1M | $18M | $17M | $15.8M | $12.2M | $14.3M | $13.4M | $12.3M | $9.1M | $10.1M | $10.1M | $9.5M | $7.3M | $8.3M | $8.3M | $7.9M | $6M | $6.9M | $6.7M | $5.1M | $3.4M | $3.6M | $4.2M | $3.5M | $2.4M | $4.8M | $3.3M | $2.8M | $2.4M | $3.1M | $600K | $3.3M | $3.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $16.2M | $5.5M | $50.5M | $41.7M | $12.7M | -$7.5M | $6.4M | -$21.7M | $14.8M | -$14M | - | -$677.3M | -$111.5M | -$152.1M | -$50.5M | -$199.1M | -$183.9M | -$37.7M | -$2M | -$30.3M | -$8.1M | -$50.4M | -$100.9M | -$23.1M | -$93.4M | -$122.6M | -$34.8M | -$55.3M | -$131.9M | -$149.4M | -$244.6M | -$128.3M | -$65.6M | -$100.9M | -$29.4M | -$23.6M | -$52.2M | -$73.4M | -$101.8M | -$20.3M | $168.5M | $34.3M | $22.9M | $23.9M | -$5.6M | $34.06M | $33.1M | $43.1M | $4.9M | -$38.58M | -$20.2M | -$103.85M | -$13.88M | -$7.43M | $16.85M | $26.58M | $45.97M | $83.05M | $42.78M | $22.13M | $4.14M | -$118.77M | $47.48M | $30.39M | $24.22M | $3.19M | -$6.4M | $31.71M | $3.76M | $2.67M | $49.52M | $28.49M | $15.53M | -$7.27M | $29.32M | $23.57M | -$5.12M | $29.29M | $34.24M | $23.41M | $13.69M | $13.41M | $27.8M | $33.48M | $28.9M | $66.61M | $49.61M | $44.66M | $30.72M | $61.71M | $50.32M | $42.7M | $27.6M | $24.21M | $45.16M | $41.16M | $27.42M | $18.99M | $15.09M | $29.32M | $8.39M | $35.85M | $35.76M | $36.72M | $31.63M | $36.1M | $33.2M | $32.1M | $29.5M | $35.3M | $29.8M | -$14.2M | $27.1M | $34M | $34M | $33.2M | $26.5M | $29.7M | $28.8M | $25.2M | $17.9M | $21M | $20.6M | $19.1M | $15.6M | $18.5M | $16.6M | $17M | $13.3M | $16.6M | $14.3M | $12.8M | $9M | $14.2M | $11.9M | $9.5M | -$9.8M | $17.2M | $9.3M | $6.6M | $5M | $11.6M | $2.2M | $7.7M | $7.9M | $10.9M | $8.9M | $8.9M | $7.6M | $9.2M | $9.2M | $6.1M | $6.8M | $12M | $9.2M | $8.1M | $6.5M | $10M | $7.2M | $7.6M | $9.3M | $10.4M | $5.5M | $4.1M | $10.4M | $15.3M | $13.5M | $14.1M | $14M |
Minority Interests | -$700K | -$500K | -$900K | -$600K | -$500K | -$800K | -$800K | -$700K | $100K | -$600K | - | $200K | $400K | $2.8M | $700K | -$100K | $800K | -$600K | -$100K | $0 | $0 | -$800K | -$500K | -$600K | $600K | $0 | -$900K | $5M | -$800K | $3.9M | $6.1M | -$5.1M | -$7.6M | -$7.4M | -$6.6M | -$7M | -$6.6M | -$4.4M | -$500K | -$800K | -$300K | - | -$1.2M | -$1.7M | $2.8M | -$4.1M | -$1.94M | -$1.5M | $4.9M | -$2.85M | -$1.49M | -$1.18M | $436K | -$3.22M | -$630K | -$1.29M | -$802K | -$3.3M | -$1.03M | -$1.33M | -$1.63M | -$1.24M | -$1.37M | -$659K | -$298K | -$2.08M | -$751K | -$1.28M | -$2.11M | -$1.61M | -$3M | -$1.28M | -$1.74M | -$2.79M | -$1.17M | -$3.75M | -$769K | -$2.2M | -$1.58M | -$1.88M | -$992K | -$3M | -$1.36M | -$1.51M | -$956K | -$3.81M | -$1.33M | -$1.03M | -$1.55M | -$2.47M | -$2.03M | -$1.36M | -$1.7M | -$2.28M | -$1.08M | -$1.37M | -$920K | -$1.71M | -$826K | -$1.53M | -$831K | -$926K | -$862K | -$882K | -$370K | -$500K | -$500K | -$500K | -$400K | -$1M | -$400K | -$200K | -$200K | $1M | -$900K | -$2.5M | -$2.8M | -$1.4M | -$2.1M | -$800K | $100K | $500K | -$100K | -$200K | -$400K | -$600K | $100K | -$800K | -$600K | -$1.3M | -$1.6M | -$1M | -$400K | -$200K | -$900K | -$800K | -$600K | -$2.6M | - | - | $300K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $15.5M | $5M | $49.6M | $41.1M | $12.2M | -$8.3M | $5.6M | -$22.4M | $14.9M | -$14.6M | - | -$677.1M | -$111.1M | -$149.3M | -$49.8M | -$199.2M | -$183.1M | -$38.3M | -$2.1M | -$30.3M | -$8.1M | -$51.2M | -$101.4M | -$23.7M | -$92.8M | -$122.6M | -$35.7M | -$50.3M | -$132.7M | -$145.5M | -$238.5M | -$133.4M | -$73.2M | -$108.3M | -$36M | -$30.6M | -$58.8M | -$77.8M | -$102.3M | -$21.1M | $168.2M | $34.3M | $21.7M | $22.2M | -$2.8M | $29.96M | $31.17M | $41.6M | $9.8M | -$41.43M | -$21.69M | -$105.04M | -$13.45M | -$10.65M | $16.22M | $25.29M | $45.16M | $79.76M | $41.76M | $20.8M | $2.5M | -$120.01M | $46.11M | $29.73M | $23.92M | $1.1M | -$7.16M | $30.43M | $1.65M | $1.06M | $46.52M | $27.21M | $13.8M | -$10.06M | $28.15M | $19.82M | -$5.89M | $27.08M | $32.66M | $21.52M | $12.7M | $10.4M | $26.43M | $31.97M | $27.94M | $62.8M | $48.28M | $43.63M | $29.17M | $59.24M | $48.29M | $41.34M | $25.9M | $21.93M | $44.08M | $39.79M | $26.5M | $17.28M | $14.27M | $27.79M | $7.56M | $34.93M | $34.9M | $35.83M | $31.26M | $35.6M | $32.7M | $31.6M | $29.1M | $34.3M | $29.4M | -$14.4M | $26.9M | $35M | $33.1M | $30.7M | $23.7M | $28.3M | $26.7M | $24.4M | $18M | $21.5M | $20.5M | $18.9M | $15.2M | $17.9M | $16.7M | $16.2M | $12.7M | $15.3M | $12.7M | $11.8M | $8.6M | $14M | $11M | $8.7M | -$10.4M | $14.6M | $9.3M | $6.6M | $5.3M | $11.6M | $2.2M | $7.7M | $7.9M | $10.9M | $8.9M | $8.9M | $7.6M | $9.2M | $9.2M | $6.1M | $6.8M | $12M | $9.2M | $8.1M | $6.5M | $10M | $7.2M | $7.6M | $9.3M | $10.4M | $5.5M | $4.1M | $10.4M | $15.3M | $13.5M | $14.1M | $14M |
Shares Outstanding (Basic) | 34.4M | 35.1M | 35.8M | 36.5M | 37.2M | 37.6M | 37.6M | 37.6M | 37.6M | 37.6M | 37.6M | 80M | 79.3M | 79.1M | 79.1M | 79M | 78.7M | 78.4M | 78.3M | 78.3M | 78M | 77.7M | 77.7M | 77.6M | 77.2M | 76.8M | 76.8M | 76.7M | 76.4M | 76.1M | 76.1M | 76M | 75.8M | 75.5M | 75.5M | 75.5M | 75.3M | 75.1M | 70.9M | 65.2M | 65.1M | 65M | 65M | 64.9M | 64.7M | 64.63M | 64.6M | 64.6M | 64.25M | 63.93M | 63.83M | 63.7M | 63.31M | 63.23M | 63.21M | 63.06M | 62.73M | - | 63.63M | 65.03M | 65.76M | - | 65.71M | 65.94M | 66.3M | - | 66.28M | 66.25M | 66.18M | - | 66.1M | 66.1M | 66.02M | - | 65.93M | 65.79M | 65.67M | - | 65.63M | 67.04M | 68.53M | - | 70.45M | 71.03M | 71.66M | - | 71.57M | 72.18M | 72.78M | - | 72.53M | 72.29M | 72.2M | - | 72.05M | 71.99M | 71.81M | - | 71.6M | 71.59M | 71.55M | - | 71.33M | 71.22M | 71.13M | - | 69.57M | 68.7M | 69.29M | - | 68.37M | 68.57M | 68.97M | - | 68.96M | 68.22M | 69.71M | - | 45.88M | 45.86M | 45.87M | - | 30.53M | 30.51M | 30.51M | - | 66.8M | 70.43M | 66.84M | - | 66.84M | 69.41M | 66.15M | - | 64.71M | 66.92M | 65M | - | 66.43M | 66M | 66.25M | - | 73.33M | 70M | 65.83M | - | 66.7M | 66.69M | 66.59M | - | 66.53M | 66.49M | 66.49M | - | 66.47M | 66.45M | 66.31M | - | 66.29M | 66.25M | 66.25M | - | 66.23M | 66.12M | 66.12M | - | 66.17M | 66.17M | 66.17M |
Shares Outstanding (Diluted) | 35.3M | 35.7M | 36.3M | 37M | 37.5M | 37.6M | 37.6M | 37.6M | 37.7M | 37.6M | 37.6M | 80M | 79.3M | 79.1M | 79.1M | 79M | 78.7M | 78.4M | 78.3M | 78.3M | 78M | 77.7M | 77.7M | 77.6M | 77.2M | 76.8M | 76.8M | 76.7M | 76.4M | 76.1M | 76.1M | 76M | 75.8M | 75.5M | 75.5M | 75.5M | 75.3M | 75.1M | 70.9M | 65.2M | 65.7M | 65.7M | 65.6M | 65.6M | 64.7M | 65.38M | 65.3M | 65.2M | 64.81M | 63.93M | 63.83M | 63.7M | 63.31M | 63.23M | 64.13M | 64.04M | 63.33M | - | 64.19M | 65.48M | 66.23M | - | 66.42M | 66.64M | 66.78M | - | 66.95M | 66.79M | 66.59M | - | 66.76M | 66.77M | 66.31M | - | 66.99M | 66.83M | 66.16M | - | 66.42M | 67.84M | 68.84M | - | 70.81M | 71.51M | 72.25M | - | 72.06M | 72.68M | 73.37M | - | 73.1M | 72.68M | 72.48M | - | 72.31M | 72.35M | 72.17M | - | 71.87M | 71.8M | 71.74M | - | 71.51M | 71.45M | 71.44M | - | 69.57M | 68.7M | 69.29M | - | 68.37M | 68.57M | 68.97M | - | 70.43M | 69.77M | 69.71M | - | 45.88M | 45.86M | 45.87M | - | 30.53M | 30.51M | 30.51M | - | 66.8M | 70.43M | 66.84M | - | 66.84M | 69.41M | 66.15M | - | 64.71M | 66.92M | 65M | - | 66.43M | 66M | 66.25M | - | 73.33M | 70M | 65.83M | - | 66.7M | 66.69M | 66.59M | - | 66.53M | 66.49M | 66.49M | - | 66.47M | 66.45M | 66.31M | - | 66.29M | 66.25M | 66.25M | - | 66.23M | 66.12M | 66.12M | - | 66.17M | 66.17M | 66.17M |
EPS (Basic) | $0.45 | $0.14 | $1.39 | $1.13 | $0.33 | -$0.22 | $0.15 | -$0.60 | $0.40 | -$0.39 | $0.72 | -$8.46 | -$1.40 | -$1.89 | -$0.63 | -$2.52 | -$2.33 | -$0.49 | -$0.03 | -$0.39 | -$0.10 | -$0.66 | -$1.31 | -$0.31 | -$1.20 | -$1.60 | -$0.46 | -$0.66 | -$1.74 | -$1.62 | -$2.79 | -$1.82 | -$0.97 | -$1.43 | -$0.48 | -$0.41 | -$0.78 | -$1.04 | -$1.44 | -$0.32 | $2.58 | $0.55 | $0.33 | $0.34 | -$0.04 | $0.46 | $0.51 | $0.64 | $0.15 | -$0.65 | -$0.34 | -$1.55 | -$0.21 | -$0.17 | $0.28 | $0.42 | $0.72 | - | $0.66 | $0.32 | $0.04 | - | $0.70 | $0.45 | $0.36 | - | -$0.11 | $0.46 | $0.02 | - | $0.70 | $0.41 | $0.21 | - | $0.43 | $0.30 | -$0.09 | - | $0.50 | $0.32 | $0.19 | - | $0.37 | $0.45 | $0.39 | - | $0.67 | $0.60 | $0.40 | - | $0.67 | $0.57 | $0.36 | - | $0.61 | $0.55 | $0.37 | - | $0.20 | $0.39 | $0.11 | - | $0.49 | $0.50 | $0.44 | - | $0.47 | $0.46 | $0.42 | - | $0.43 | -$0.21 | $0.39 | - | $0.48 | $0.45 | $0.34 | - | $0.39 | $0.36 | $0.26 | - | $0.30 | $0.27 | $0.22 | - | $0.25 | $0.23 | $0.19 | - | $0.19 | $0.17 | $0.13 | - | $0.17 | $0.13 | -$0.16 | - | $0.14 | $0.10 | $0.08 | - | $0.03 | $0.11 | $0.12 | - | $0.13 | $0.13 | $0.11 | - | $0.14 | $0.09 | $0.10 | - | $0.14 | $0.12 | $0.10 | - | $0.11 | $0.11 | $0.14 | - | $0.09 | $0.06 | $0.15 | - | $0.21 | $0.21 | $0.21 |
EPS (Diluted) | $0.44 | $0.14 | $1.37 | $1.11 | $0.33 | -$0.22 | $0.15 | -$0.60 | $0.40 | -$0.39 | $0.72 | -$8.46 | -$1.40 | -$1.89 | -$0.63 | -$2.52 | -$2.33 | -$0.49 | -$0.03 | -$0.39 | -$0.10 | -$0.66 | -$1.31 | -$0.31 | -$1.20 | -$1.60 | -$0.46 | -$0.66 | -$1.74 | -$1.62 | -$2.79 | -$1.82 | -$0.97 | -$1.43 | -$0.48 | -$0.41 | -$0.78 | -$1.04 | -$1.44 | -$0.32 | $2.56 | $0.54 | $0.33 | $0.34 | -$0.04 | $0.46 | $0.51 | $0.64 | $0.15 | -$0.65 | -$0.34 | -$1.55 | -$0.21 | -$0.17 | $0.27 | $0.41 | $0.71 | - | $0.65 | $0.32 | $0.04 | - | $0.69 | $0.45 | $0.36 | - | -$0.11 | $0.46 | $0.02 | - | $0.70 | $0.41 | $0.21 | - | $0.42 | $0.30 | -$0.09 | - | $0.49 | $0.32 | $0.18 | - | $0.37 | $0.45 | $0.38 | - | $0.67 | $0.60 | $0.40 | - | $0.66 | $0.57 | $0.36 | - | $0.61 | $0.55 | $0.37 | - | $0.20 | $0.39 | $0.11 | - | $0.49 | $0.50 | $0.44 | - | $0.47 | $0.46 | $0.42 | - | $0.43 | -$0.21 | $0.39 | - | $0.47 | $0.44 | $0.34 | - | $0.38 | $0.35 | $0.26 | - | $0.30 | $0.27 | $0.22 | - | $0.25 | $0.23 | $0.19 | - | $0.19 | $0.17 | $0.13 | - | $0.17 | $0.13 | -$0.16 | - | $0.14 | $0.10 | $0.08 | - | $0.03 | $0.11 | $0.12 | - | $0.13 | $0.13 | $0.11 | - | $0.14 | $0.09 | $0.10 | - | $0.14 | $0.12 | $0.10 | - | $0.11 | $0.11 | $0.14 | - | $0.09 | $0.06 | $0.15 | - | $0.21 | $0.21 | $0.21 |
EBIT | $60.4M | $35.7M | $83.4M | $74.2M | $39M | $14.1M | $41.2M | $48.1M | $83.9M | $29.4M | - | -$631.8M | -$8.4M | -$76.3M | $4.7M | -$83.6M | -$84.2M | $44.3M | $48.7M | $8.7M | $42.9M | $4.9M | $21.9M | $21.8M | -$25.4M | -$32.1M | $22.3M | $4M | -$20.2M | -$79.3M | -$157.4M | -$130.5M | -$21.5M | $14.9M | -$2.6M | -$27.7M | -$44M | -$73.3M | -$83.6M | -$11.4M | $31.4M | $14.7M | $18.2M | $30.4M | -$5.5M | $58.12M | $56.1M | $69.1M | $18.6M | -$41.96M | -$20.23M | -$18.72M | -$9.68M | -$2.26M | $31.86M | $47.83M | $67.05M | $80.25M | $62.15M | $37.7M | $18.74M | -$132.56M | $70.21M | $53.71M | $44.12M | $42.99M | $37.55M | $54.11M | $24.62M | $51.45M | $65.53M | $51.21M | $32.59M | $17.7M | $40.62M | $34.54M | $1.18M | $66.28M | $54.21M | $40.88M | $23.51M | $38.55M | $26.77M | $53.35M | $42.6M | $91.73M | $70.7M | $65.12M | $43.83M | $91.29M | $71.26M | $57.12M | $41.76M | $74.15M | $67.06M | $59.77M | $40.19M | $31.34M | $47.8M | $46.24M | $13.53M | $57.62M | $60.45M | $61.69M | $49.2M | $48.2M | $48M | $47M | $41.6M | $50.7M | $42.4M | $36.9M | $37.5M | $53.2M | $48.4M | $46.3M | $35.8M | $39.6M | $41.4M | $34.7M | $24.6M | $29.4M | $28.6M | $27.9M | $21.1M | $25M | $22.8M | $24.1M | $19M | $21.5M | $20.4M | $16.1M | $11.3M | $17.5M | $15.5M | $12.1M | $8.9M | $20.8M | $10.6M | $7.4M | $5.3M | $12.7M | $1.2M | $8.7M | $9.6M | -$295.9M | $110.2M | $116.9M | $114.4M | -$296.7M | $115.8M | $110.8M | $106.8M | -$273M | $109.3M | $106.3M | $103.9M | -$256.8M | $100.4M | $98.8M | $104.6M | -$262.5M | $95.3M | $93.3M | $111.1M | -$259.4M | $115.4M | $120.3M | $118M |
EBITDA | $108.1M | $81.4M | $116.7M | $106.7M | $98.7M | $73.3M | $79.1M | $83.8M | $104.7M | $61.3M | - | $36.7M | $32.8M | $12.7M | $27.8M | -$48.3M | $8.9M | $87.8M | $80.8M | $55.1M | $76.4M | $117M | $71.5M | $91.4M | $20.3M | $54.9M | $15.6M | $78.2M | $38.8M | $3.2M | $36.2M | $17.4M | $36.6M | $84.6M | $68.6M | $27.2M | $20.4M | -$2M | -$42.7M | $5.6M | $49.2M | $25.7M | $32.4M | $46.3M | $31.5M | $72.66M | $65.4M | $64.4M | $40.1M | -$29.23M | $61.41M | -$534K | $2.2M | $12M | $47.24M | $64.33M | $74.45M | $86.51M | $74.02M | $47.85M | $28.12M | $47.14M | $78.36M | $67.63M | $60.17M | $53.35M | $48.88M | $65.11M | $37.77M | $73.29M | $88.23M | $62.16M | $44.74M | $99.89M | $49.74M | $33.15M | $11.49M | $84.12M | $72.17M | $50.87M | $37.55M | $59.87M | $41.85M | $75.43M | $60.04M | $107.44M | $90.22M | $78.25M | $60.11M | $106.45M | $87.89M | $65.94M | $56.33M | $87.03M | $81.68M | $73.42M | $50.62M | $903K | $92.62M | $74.11M | $50.97M | $69.49M | $71.31M | $74.15M | $57.07M | $55.2M | $52.7M | $50.4M | $42.6M | $57.2M | $44.5M | $101.9M | $38.2M | $63M | $52.7M | $49M | $40.7M | $44.7M | $50.6M | $39.1M | $28.4M | $33.8M | $34.5M | $35.8M | $25.7M | $16.3M | $27.8M | $31.6M | $24.6M | $14.6M | $31.9M | $17.4M | $13.2M | $19.1M | $17.9M | $14.2M | $11.4M | $22.5M | $13.8M | $7.1M | $6.6M | $13.4M | $2.7M | $9.3M | $10.9M | -$295.9M | $110.2M | $116.9M | $114.4M | -$296.7M | $115.8M | $110.8M | $106.8M | -$273M | $109.3M | $106.3M | $103.9M | -$256.8M | $100.4M | $98.8M | $104.6M | -$262.5M | $95.3M | $93.3M | $111.1M | -$259.4M | $115.4M | $120.3M | $118M |