HF Sinclair Corporation(DINO:US)

Market Cap$20.317B

Price History

Key Metrics

$112.70

$27.622B

$802M

$2.164B

$1.22B

$2.646B

6.13%

1.83%

3.95%

$1.148B

$18.172B

$9.729B

$3.254B

Financials

NameMar 31, 2026Dec 31, 2025Sep 30, 2025Jun 30, 2025Mar 31, 2025Dec 31, 2024Sep 30, 2024Jun 30, 2024Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023Dec 31, 2022Sep 30, 2022Jun 30, 2022Mar 31, 2022Dec 31, 2021Sep 30, 2021Jun 30, 2021Mar 31, 2021Dec 31, 2020Sep 30, 2020Jun 30, 2020Mar 31, 2020Dec 31, 2019Sep 30, 2019Jun 30, 2019Mar 31, 2019Dec 31, 2018Sep 30, 2018Jun 30, 2018Mar 31, 2018Dec 31, 2017Sep 30, 2017Jun 30, 2017Mar 31, 2017Dec 31, 2016Sep 30, 2016Jun 30, 2016Mar 31, 2016Dec 31, 2015Sep 30, 2015Jun 30, 2015Mar 31, 2015Dec 31, 2014Sep 30, 2014Jun 30, 2014Mar 31, 2014Dec 31, 2013Sep 30, 2013Jun 30, 2013Mar 31, 2013Dec 31, 2012Sep 30, 2012Jun 30, 2012Mar 31, 2012Dec 31, 2011Sep 30, 2011Jun 30, 2011Mar 31, 2011Dec 31, 2010Sep 30, 2010Jun 30, 2010Mar 31, 2010Dec 31, 2009Sep 30, 2009Jun 30, 2009Mar 31, 2009Dec 31, 2008Sep 30, 2008Jun 30, 2008Mar 31, 2008Dec 31, 2007Sep 30, 2007Jun 30, 2007Mar 31, 2007Dec 31, 2006Sep 30, 2006Jun 30, 2006Mar 31, 2006Dec 31, 2005Sep 30, 2005Jun 30, 2005Mar 31, 2005Dec 31, 2004Sep 30, 2004Jun 30, 2004Mar 31, 2004Dec 31, 2003Sep 30, 2003Apr 30, 2003Jan 31, 2003Oct 31, 2002Jul 31, 2002Apr 30, 2002Jan 31, 2002Oct 31, 2001Jul 31, 2001Apr 30, 2001Jan 31, 2001Oct 31, 2000Jul 31, 2000Apr 30, 2000Jan 31, 2000Oct 31, 1999Jul 31, 1999Apr 30, 1999Jan 31, 1999Oct 31, 1998Jul 31, 1998Apr 30, 1998Jan 31, 1998Oct 31, 1997Jul 31, 1997Apr 30, 1997Jan 31, 1997Oct 31, 1996Jul 31, 1996Apr 30, 1996Jan 31, 1996Oct 31, 1995Jul 31, 1995Apr 30, 1995Jan 31, 1995Oct 31, 1994Jul 31, 1994Apr 30, 1994Jan 31, 1994Oct 31, 1993Jul 31, 1993Apr 30, 1993Jan 31, 1993Oct 31, 1992Jul 31, 1992Apr 30, 1992Jan 31, 1992Oct 31, 1991Jul 31, 1991Apr 30, 1991Jan 31, 1991Oct 31, 1990Jul 31, 1990Apr 30, 1990Jan 31, 1990Oct 31, 1989Jul 31, 1989Apr 30, 1989Jan 31, 1989Oct 31, 1988
Revenue
$7.123B$6.464B$7.251B$6.784B$6.37B$6.5B$7.207B$7.846B$7.027B$7.66B$8.905B$7.834B$7.565B$8.985B$10.599B$11.162B$7.459B$5.623B$4.685B$4.577B$3.504B$2.901B$2.819B$2.063B$3.401B$4.382B$4.425B$4.783B$3.897B$4.344B$4.771B$4.471B$4.128B$3.993B$3.719B$3.459B$3.08B$2.955B$2.847B$2.715B$2.019B$2.944B$3.586B$3.702B$3.007B$4.283B$5.318B$5.373B$4.791B$4.827B$5.327B$5.299B$4.708B$5.148B$5.205B$4.807B$4.932B$4.972B$5.173B$2.967B$2.327B$2.212B$2.091B$2.146B$1.874B$1.655B$1.488B$1.036B$648.03M$923.94M$1.72B$1.744B$1.48B$1.44B$1.209B$1.217B$925.87M$938.09M$1.173B$1.121B$791.59M$854.45M$880.52M$728.66M$624.72M$617.13M$597.45M$568.74M$463.06M$352.89M$415.26M$312.18M$270.36M$275.66M$253.88M$210.33M$166.75M$257.95M$264.84M$268.19M$283.14M$325.96M$289.95M$256.94M$218.4M$200.6M$196.7M$143.4M$120.7M$143M$149.7M$134.2M$136.8M$168.9M$170.4M$180.1M$183.9M$186.8M$191.2M$168.5M$151.8M$164.8M$160.1M$147M$147M$160.7M$152.2M$143.9M$120.7M$135.5M$167.1M$161.7M$149.9M$151.9M$156M$123.5M$110M$117.2M$115.5M$112.3M$123.4M$137.3M$114M$107.4M$109M$107.4M$115.4M$88.8M$78.6M$97.3M
Cost of Revenue
$6.161B$6.333B$6.578B$6.386B$6.18B$6.598B$7.2B$6.953B$5.906B$6.957B$7.087B$6.455B$6.326B$7.409B$8.564B$8.779B$6.638B$5.101B$3.944B$3.831B$2.884B$2.487B$2.44B$1.437B$3.395B$3.776B$3.565B$3.88B$3.088B$3.688B$3.879B$3.599B$3.348B$3.197B$2.88B$2.943B$2.749B$2.547B$2.433B$2.2B$1.657B$2.681B$2.967B$2.84B$2.325B$4.287B$4.707B$4.776B$4.219B$4.412B$4.892B$4.527B$3.864B$3.618B$3.964B$3.739B$4.243B$4.505B$4.218B$2.586B$2.119B$2.114B$1.937B$1.969B$1.851B$1.308B$1.392B$957.98M$578.4M$803.52M$1.606B$1.695B$1.444B$1.351B$1.112B$948.46M$802M$839.51M$1.034B$957.2M$728.08M$702.86M$767.64M$618.34M$574.99M$527.96M$507.75M$465.89M$413.69M$329.3M$327.88M$284.05M$258.88M$256.32M$135.72M$189.35M$157.53M$217.03M$121.5M$221.84M$251.17M$278.85M$176.29M$229.85M$212.9M$160.1M$85.4M$119.1M$105.5M$106M$124.7M$116.2M$127.3M$150.5M$152.6M$156.9M$176.2M$170.9M$165.1M$151.4M$139M$145M$141.8M$137.7M$135.4M$139.2M$147.6M$120.4M$104.8M$112.8M$146.4M$144.7M$138M$139.4M$136.6M$111.6M$117.2M$108.8M$105.1M$100.4M$114.9M$128M$91.1M$98.9M$96.9M$93.4M$97.4M$75M--
Gross Profit
$962M$131M$673M$398M$190M-$98.22M$7.25M$893.11M$1.121B$702.8M$1.818B$1.379B$1.24B$1.576B$2.035B$2.384B$820.69M$521.57M$740.98M$746.18M$619.95M$414.26M$379.73M$625.66M$5.78M$606.07M$859.98M$903.02M$808.97M$655.75M$891.84M$871.87M$780.8M$795.66M$838.94M$516.14M$331.44M$408.36M$413.99M$514.53M$361.8M$262.92M$618.75M$862.11M$681.79M-$3.88M$610.72M$596.36M$571.89M$414.84M$435.01M$771.55M$843.49M$1.53B$1.241B$1.068B$688.72M$467.86M$955.59M$380.69M$207.23M$97.99M$153.68M$176.82M$22.88M$346.42M$96.34M$77.8M$69.63M$120.42M$113.89M$49.1M$35.84M$89.19M$96.96M$268.54M$123.87M$98.58M$139.14M$163.64M$63.52M$151.59M$112.88M$110.32M$49.73M$89.18M$89.7M$102.84M$49.37M$23.59M$87.38M$28.13M$11.48M$19.34M$118.16M$20.98M$9.22M$40.92M$143.34M$46.35M$31.97M$47.11M$113.66M$27.09M$5.5M$40.5M$111.3M$24.3M$15.2M$37M$25M$18M$9.5M$18.4M$17.8M$23.2M$7.7M$15.9M$26.1M$17.1M$12.8M$19.8M$18.3M$9.3M$11.6M$21.5M$4.6M$23.5M$15.9M$22.7M$20.7M$17M$11.9M$12.5M$19.4M$11.9M-$7.2M$8.4M$10.4M$11.9M$8.5M$9.3M$22.9M$8.5M$12.1M$14M$18M$13.8M--
$115M$124M$109M$123M$109M$776.75M$747.59M$696.18M$710.49M$780.16M$746.75M$674.19M$735.3M$749.25M$707.27M$717M$587.86M$542.08M$443.58M$411.95M$481.88M$412.12M$406.95M$378.73M$416.08M$476.89M$433.2M$418.57M$419.63M$438.09M$388.33M$364.89M$384.95M$430.01M$390.53M$376.06M$364.98M$296.07M$289.23M$280.99M$278.2M$319.63M$296.14M$272.28M$293.17M$350.54M$308.11M$300.02M$300.89M$327.72M$285.26M$311.54M$294.3M$39.68M$262.65M$254.83M$269.16M$41.47M$43.14M$18.68M$16.82M$20.22M$16.93M$15.83M$17.87M$16.76M$16.73M$15.09M$11.76M$15.07M$14.17M$12.94M$12.94M$12.78M$18.8M$21.35M$15.85M$18.44M$12.57M$18.73M$13.52M$82.63M$12.62M$12.33M$10.58M$60.25M$58.76M$11.69M$14.38M$13.48M$48.99M$7.06M$5.34M$5.2M$102.43M$5.45M$5.23M$5.43M$106.05M$29.93M$5.19M$6.97M$93M$6.12M$5.3M$28.1M$86.1M$6.5M$5.9M$25.2M$3.3M$3.7M$3.6M$3.2M$4.9M$4.1M$3.9M$4.3M$5.3M$4.5M$4.3M$4.1M$5.3M$4.2M$4.2M$3.8M$500K$4.1M$3.9M$6.6M$1.5M$3.7M$3.6M$3.3M$200K$3M$2.9M$3.3M$3.4M$3.5M$3.4M$2.6M$1.6M$2.9M$3.1M$2.6M$2.6M$2.7M--
Research and Development------------------------------------------------------------------------------------------------------------------------------------------------------
Selling, General, and Administrative$115M$133M$105M$114M$104M$120.75M$118.01M$104.86M$103.37M$150.73M$124.21M$127.39M$95.91M$102.51M$102.68M$110.88M$110.42M$111.23M$91.06M$77.75M$81.98M$76.04M$74.45M$75.37M$87.74M$93.26M$87.63M$85.32M$88.03M$85.96M$71.13M$68.68M$64.66M$80.22M$68.25M$59.8M$57.26M$37.38M$32.99M$29.66M$25.62M$34.41M$30.75M$26.12M$29.57M$32.17M$27.15M$28.37M$26.92M$35.83M$28.94M$34M$29.2M$39.68M$28.79M$32.11M$27.53M$41.47M$43.14M$18.68M$16.82M$20.22M$16.93M$15.83M$17.87M$16.76M$16.73M$15.09M$11.76M$15.07M$14.17M$12.94M$12.94M$12.78M$18.8M$21.35M$15.85M$18.44M$12.57M$18.73M$13.52M$82.63M$12.62M$12.33M$10.58M$60.25M$58.76M$11.69M$14.38M$12.45M$48.6M$7.06M$5.34M$5.2M$102.43M$5.45M$5.23M$5.43M$106.05M$5.32M$5.19M$6.97M$93M$6.12M$5.3M$28.1M$86.1M$6.5M$5.9M$25.2M$3.3M$3.7M$3.6M$3.2M$4.9M$4.1M$3.9M$4.3M$5.3M$4.5M$4.3M$4.1M$5.3M$4.2M$4.2M$3.8M$500K$4.1M$3.9M$6.6M$1.5M$3.7M$3.6M$3.3M$200K$3M$2.9M$3.3M$3.4M$3.5M$3.4M$2.6M$1.6M$2.9M$3.1M$2.6M$2.6M$2.7M--
Other Operating Expenses--$9M$4M$9M$5M$656M$629.57M$591.32M$607.11M$629.43M$622.53M$546.8M$639.38M$646.74M$604.59M$606.13M$477.43M$430.86M$352.52M$334.19M$399.91M$336.08M$332.5M$303.36M$328.35M$383.63M$345.58M$333.25M$331.59M$352.14M$317.2M$296.22M$320.29M$349.8M$322.28M$316.26M$307.73M$258.69M$256.23M$251.34M$252.58M$285.21M$265.4M$246.17M$263.6M$318.36M$280.96M$271.65M$273.97M$291.89M$256.32M$277.54M$265.1M-$233.86M$222.73M$241.63M--------------------------------$1.03M$393K--------$24.61M--------------------------------------------------
Operating Income
$847M$7M$564M$275M$81M-$218.97M-$110.76M$196.93M$410.8M-$77.36M$1.071B$704.36M$504.21M$827.1M$1.328B$1.667B$232.83M-$20.51M$297.41M$334.23M$138.06M$2.14M-$27.22M$246.93M-$410.3M$129.18M$426.78M$484.45M$389.34M$217.65M$503.52M$506.98M$395.85M$365.65M$448.41M$140.08M-$33.54M$112.29M$124.77M$233.54M$83.6M-$56.71M$322.61M$589.83M$388.62M-$354.42M$302.61M$296.35M$271M$87.12M$149.75M$460.01M$549.2M$673.14M$978.3M$813.14M$419.56M$373.06M$869.21M$330.18M$159.1M$45.96M$107.62M$132.16M-$22.74M-$55.86M$55.58M$37.45M$37.79M$87.54M$82.98M$20.23M$9.59M$65.58M$67.63M$236.55M$96.57M$68.6M$117.09M$134.23M$41.98M$59.48M$91.71M$85.67M$28.12M$18.28M$20.95M$81.22M$25.07M-$134K$28.53M$12.1M-$1.02M$6.94M$8.07M$8.64M-$2.72M$29.06M$105.18M$9.79M$20.38M$33.59M$13.14M$14.36M-$6.8M$6M$18.5M$10.8M$2.7M$5.8M$15.2M$7.6M-$200K$10M$7.2M$14.5M-$1M$6.5M$14.9M$7.7M$4M$11.7M$8.9M$800K$3.5M$14.2M$1.3M$16.7M$9.3M$13.4M$16.8M$10.3M$5.4M$6.5M$16.5M$6.3M-$12.5M$2.8M$5.3M$6.6M$3.3M$4.9M$19.7M$4M$7.4M$9.8M$13.8M$9.5M$78.6M$97.3M
-$8M-$48M-$36M-$29M-$82M-$11.24M-$20.58M-$19.47M-$8.7M$4.68M-$11.29M-$23.95M-$19.5M-$14.08M-$47.67M-$30.26M-$26.2M-$22.64M$60.1M-$15.98M$16.48M-$140.33M$55.14M-$428.25M-$45.15M-$28.82M-$25.78M-$178.3M-$25.35M-$25.83M-$25.13M-$26.62M-$21.95M$5.61M-$2.31M-$34.01M-$21.04M-$28.88M-$14.9M-$664.06M-$17.9M-$7.97M-$1.93M-$9.66M-$16.23M-$6.92M-$11.84M-$9.86M-$19.42M-$12.42M-$12.31M-$42.21M-$19.73M-$20.93M-$18.03M-$25.05M-$32.14M-$20.95M-$33.44M-$16.39M-$19.08M-$16.88M-$16.73M-$19.84M-$17.18M-$12.54M-$11.91M-$8.19M-$3.87M-$4.81M--$2.43M$4.55M$5.25M$5.56M$4.95M$3.35M$4.61M$3.6M$1.52M$3.21M$3.22M$3.3M--$685K-$611K$348K$600K-$655K-$2.24M$727K$30.98M-$1.38M$1.98M$1.11M$1.57M$2.32M$4.27M$3.54M$936K$908K$1.07M-$3.88M$320K-$100K$600K$500K$6M-$3.6M$400K-$700K-$400K$700K$700K$700K$900K$900K$1.2M$1M$800K$900K$300K$300K$300K$300K$200K$100K$100K$100K$2.8M$4.1M--$100K-$2.8M-$100K$300K$1M-$1.6M$100K$1.2M$100K$700K$200K$2.4M$1M--
Non-Operating Interest Income$10M$15M$11M$7M$9M$16.02M$18.31M$18.5M$22.18M$31.37M$24.58M$17.59M$19.94M$17.52M$9.82M$1.84M$997K$941K$1.02M$1.03M$1.03M$1.04M$1.01M$1.51M$4.07M$5.01M$6.16M$4.59M$6.38M$6.23M$5.14M$2.93M$2.59M$1.67M$1.07M$176K$819K$1.11M$778K$527K$75K$988K$673K$768K$962K$837K$1M$1.18M$1.41M$1.77M$1.48M$778K$1.53M$1.43M$2.22M$681K$460K$338K$204K$657K$85K$410K$64K$635K$59K$2.48M$231K$134K$2.2M--$3.83M$3.56M-----------------------------------------------------------------------------
Non-Operating Interest Expense$41M$64M$51M$53M$49M$38.46M$40.4M$45.45M$40.69M$49.31M$48.69M$46.98M$45.82M$56.98M$44.83M$38.96M$34.86M$30.96M$26.89M$28.94M$38.39M$40.6M$30.59M$32.7M$22.64M$36.38M$36.03M$34.26M$36.65M$33.92M$32.4M$32.32M$32.72M$32.06M$28.73M$29.65M$27.16M$26.3M$19.55M$14.25M$12.09M$11.66M$11.1M$10.56M$10.15M$10.13M$11.04M$10.14M$12.35M$12.98M$13.95M$19.79M$21.32M$22.83M$21.1M$26.94M$33.32M$21.85M$25.07M$15.19M$16.2M$18.08M$17.37M$21.02M$17.72M$14.5M$12.41M$7.2M$6.24M--$6.25M$1.99M-----------------------------------------------------------------------------
Other Income/Expense$23M$1M$4M$17M-$42M$11.21M$1.5M$7.48M$9.81M$22.62M$12.82M$5.45M$6.38M$25.38M-$12.66M$6.86M$7.66M$7.38M$85.98M$11.93M$53.84M-$100.77M$84.71M-$397.06M-$26.58M$2.55M$4.09M-$148.62M$4.92M$1.85M$2.14M$2.77M$8.19M$36.01M$25.35M-$4.54M$5.3M-$3.68M$3.87M-$650.33M-$5.89M$2.7M$8.5M$136K-$7.04M$2.37M-$1.8M-$908K-$8.48M-$1.2M$159K-$23.2M$59K$468K$852K$1.21M$717K$561K-$8.57M-$1.85M-$2.96M$798K$570K$544K$481K-$528K$268K-$1.12M$175K-$4.81M--$2.99M$5.25M$5.56M$4.95M$3.35M$4.61M$3.6M$1.52M$3.21M$3.22M$3.3M--$685K-$611K$348K$600K-$655K-$2.24M$727K$30.98M-$1.38M$1.98M$1.11M$1.57M$2.32M$4.27M$3.54M$936K$908K$1.07M-$3.88M$320K-$100K$600K$500K$6M-$3.6M$400K-$700K-$400K$700K$700K$700K$900K$900K$1.2M$1M$800K$900K$300K$300K$300K$300K$200K$100K$100K$100K$2.8M$4.1M--$100K-$2.8M-$100K$300K$1M-$1.6M$100K$1.2M$100K$700K$200K$2.4M$1M--
Income Before Tax
$839M-$41M$528M$246M-$1M-$230.21M-$131.35M$177.46M$402.1M-$72.68M$1.06B$680.41M$484.71M$813.02M$1.28B$1.636B$206.63M-$43.15M$357.51M$318.25M$154.54M-$138.19M$27.92M-$181.32M-$455.45M$100.36M$401M$306.15M$363.99M$191.82M$478.39M$480.36M$373.9M$371.26M$446.1M$106.07M-$54.57M$83.42M$109.87M-$430.52M$65.7M-$64.67M$320.67M$580.18M$372.39M-$361.34M$290.77M$286.49M$251.58M$74.71M$137.44M$417.79M$529.47M$652.21M$960.27M$788.09M$387.43M$352.11M$835.77M$313.79M$140.02M$29.09M$90.88M$112.32M-$39.93M-$68.4M$43.67M$29.26M$33.92M$79.08M$75.65M$17.8M$14.15M$75.19M$77.27M$244.76M$102.23M$75.81M$123.17M$137.88M$46.65M$64.75M$95.71M$81.98M$23.46M$13.95M$18.6M$83.07M$22.84M-$2.12M$28.65M$43.12M-$2.59M$8.51M$8.81M$9.81M-$792K$33.07M$32.75M$34.59M$20.77M$33.79M$7.95M$13.45M-$8.1M$5.3M$17.1M$14.7M-$3M$4.3M$12.6M$5.3M-$1.7M$8.7M$5.9M$13.2M-$2.5M$5.4M$13.4M$5.8M$2.3M$10.2M$7.2M-$1M$1.7M$12.2M-$600K$14.6M$7.2M$13.9M$18.5M$7.7M$2.9M$4.3M$11.8M$3.8M-$15.6M$700K$4.4M$5.7M$4.1M$4.3M$19.6M$2.8M$6.7M$8.4M$14M$9.4M--
Income Tax
$189M-$14M$123M$36M$1M-$18.19M-$57.27M$23.98M$85.47M-$39.03M$235.02M$145.93M$99.7M$188.2M$301.85M$383.49M$21.33M-$26.05M$54.77M$123.49M-$28.31M-$43.64M$4.57M-$30.91M-$162.17M$19.29M$103.02M$89.34M$87.51M$28.5M$116.26M$117.45M$85.04M-$185.97M$158.39M$32M-$16.79M$12.95M$22.2M-$38.05M$22.31M-$40.72M$110.07M$206.99M$129.73M-$150.99M$103.22M$101.33M$87.61M$4.91M$48.53M$152.04M$186.09M$252.22M$349.62M$285.72M$140.41M$116.26M$304.76M$111.96M$49.01M$4.84M$31.49M$39.65M-$16.67M-$27.93M$13.5M$9.32M$11.85M$28.53M$25.75M$5.86M$4.7M$25.35M$19.14M$86.14M$34.69M$27M$43.96M$50.15M$15.49M$24.87M$35.69M$30.87M$9.04M$6.57M$7.08M$32.07M$8.88M-$1.04M$11.1M$16.42M-$992K$3.26M$2.72M$3.61M-$307K$12.85M$13.14M$13.7M$8.22M$13.38M$3M$5.27M-$3.2M$2.1M$6.8M$5.9M-$1.2M$1.7M$4.6M$2.3M-$700K$3.5M$2.3M$5.3M-$1M$2.2M$5.2M$2.3M$900K$4.1M$2.7M-$600K$700K$4.9M$0$5.9M$2.9M$5.6M$7.9M$3M$800K$1.7M$2.2M$1.5M-$6.1M$300K$1.8M$2.1M$1.4M$1.5M$6.9M$900K$2.4M$3.2M$5.2M$3.4M--
Net Income
$650M-$27M$405M$210M-$2M-$212.02M-$74.08M$153.48M$316.62M-$33.66M$825.06M$534.49M$385.01M$624.83M$978.14M$1.253B$185.3M-$17.1M$302.74M$194.77M$182.85M-$94.55M$23.35M-$150.41M-$293.29M$81.07M$297.98M$216.82M$276.49M$163.32M$362.13M$362.91M$288.86M$557.23M$287.72M$74.07M-$37.78M$70.46M$87.67M-$392.47M$43.39M-$23.95M$210.61M$373.19M$242.66M-$210.35M$187.56M$185.15M$163.96M$69.79M$88.91M$265.75M$343.37M$399.99M$610.65M$502.37M$247.02M$235.85M$531.01M$201.83M$91.01M$24.25M$59.39M$72.67M-$23.25M-$23.55M$31.08M$21.14M$23.41M$47.42M$51.75M$11.95M$9.45M$49.83M$58.13M$158.63M$67.54M$47.66M$79M$93.1M$46.8M$39.88M$60.69M$55.54M$17.24M$11.26M$14.23M$51.31M$14.65M-$1.08M$17.88M$26.7M-$1.6M$5.25M$6.09M$6.2M-$485K$20.22M$19.61M$20.89M$12.54M$20.41M$4.95M$8.17M-$4.9M$3.2M$10.3M$8.8M-$1.8M$2.6M$8M$3M-$1M$5.2M$3.6M$7.9M-$1.5M$3.2M$8.2M$3.5M$1.4M$6.1M$4.5M-$400K$1M$13M-$600K$8.7M$4.3M$8.3M$10.6M$4.7M$2.1M$1.6M$9.6M$2.3M-$9.5M$400K$2.6M$3.6M$2.7M$2.8M$12.7M$1.9M$4.3M$5.2M$8.8M$6M$6.2M$12M
Minority Interests
-$2M-$1M-$2M-$2M-$2M-$1.49M-$1.86M-$1.69M-$1.96M-$28.53M-$34.14M-$26.82M-$31.74M-$37.8M-$23.73M-$31.65M-$25.33M-$22.43M-$21.95M-$25.92M-$34.63M-$23.2M-$25.75M-$26.27M-$11.34M-$20.46M-$36.17M-$19.9M-$23.43M-$21.42M-$19.67M-$17.41M-$20.77M-$36.15M-$15.7M-$16.31M-$7.69M-$17.3M-$13.17M-$16.9M-$22.14M-$19.97M-$14.29M-$12.36M-$15.79M-$11.86M-$12.55M-$8.72M-$11.9M-$6.89M-$6.62M-$8.77M-$9.7M-$8.39M-$10.28M-$8.87M-$5.32M-$12.47M-$7.92M-$9.6M-$6.32M-$9.53M-$8.21M-$6.5M-$4.84M-$16.95M-$7.59M-$6.54M-$1.46M--$1.85M-$493K-$802K--------$0--$3.12M-$3.6M-$3.88M-$2.7M-$306K-$689K--$328K-----------------------------------------------------------
Preferred Stock Dividends
$6M$0$3M$2M$1M-$255K$526K$841K$1.97M-$295K$7.19M$4.41M$2.93M$5.44M$8.94M$11.63M$1.98M-$423K$3.55M$2.22M$2.04M--$0-$1K$385K$283K$364K$393K$1.17M$1.2M$950K$3.23M$1.74M$373K$379K$356K$275K$216K$216K$61K$567K$1.04M$644K-$596K$471K$475K$466K$307K$285K$917K$1.29M-$2.66M$2.26M----------------------------------------------------------------------------------------------
Net Income to Common
$642M-$28M$400M$206M-$5M-$213.25M-$76.47M$150.95M$312.7M-$61.89M$783.73M$503.25M$350.34M$581.59M$945.47M$1.21B$157.99M-$39.11M$277.23M$166.63M$146.18M-$117.75M-$2.4M-$176.68M-$304.62M$60.6M$261.43M$196.63M$252.69M$141.5M$341.3M$344.31M$267.14M$517.86M$270.28M$57.39M-$45.85M$52.81M$74.22M-$409.58M$21.04M-$43.98M$195.76M$359.79M$226.23M-$221.61M$174.54M$175.95M$151.6M$62.6M$82.01M$256.06M$332.38M$391.6M$597.72M$491.24M$241.7M$223.38M$523.09M$192.24M$84.69M$14.72M$51.18M$66.16M-$28.09M-$40.5M$23.48M$14.61M$21.95M$47.42M$49.9M$11.45M$8.65M$49.83M$58.13M$158.63M$67.54M$47.66M$79M$93.1M$46.8M$39.88M$60.69M$52.42M$13.63M$7.39M$11.53M$51.01M$13.96M-$1.08M$17.55M$26.7M-$1.6M$5.25M$6.09M$6.2M-$485K$20.22M$19.61M$20.89M$12.54M$20.41M$4.95M$8.17M-$4.9M$3.2M$10.3M$8.8M-$1.8M$2.6M$8M$3M-$1M$5.2M$3.6M$7.9M-$1.5M$3.2M$8.2M$3.5M$1.4M$6.1M$4.5M-$400K$1M$13M-$600K$8.7M$4.3M$8.3M$10.6M$4.7M$2.1M$1.6M$9.6M$2.3M-$9.5M$400K$2.6M$3.6M$2.7M$2.8M$12.7M$1.9M$4.3M$5.2M$8.8M$6M$6.2M$12M
Shares Outstanding (Basic)
180.65M182.84M186.5M188.11M188.49M188.31M189.84M191.51M198.71M187.04M185.46M192.35M195.45M199.46M212.39M222.95M175.08M162.72M162.55M162.52M162.48M162.15M162.02M161.89M161.87M161.4M163.68M169.36M170.85M172.49M175.1M175.9M176.62M176.27M176.15M176.15M176.21M-175.87M175.87M176.74M181.46M187.21M191.36M195.07M195.31M197.26M198.14M198.3M198.37M199.1M201.54M203.52M203.46M203.56M205.73M208.53M-209.58M106.73M106.61M-106.42M106.41M106.19M-100.49M100.34M100.08M-99.43M100.32M102.33M-109.64M109.92M110.38M-113.11M114.37M116.92M-122.47M126.55M126.06M-126.05M126.42M124.85M-124.05M123.94M124.1M124.18M-124.65M124.47M124.06M-120.99M120.82M120.82M-131.31M132.06M131.28M-134.1M130.91M130M-133.33M133.33M134.19M-134.47M133.33M131.28M-133.33M131.76M133.7M-128M133.33M134.19M-132.57M134.9M134.14M-134.29M134.4M134.74M-136.3M133.33M128M-133.95M130.91M131.76M-132.17M137.6M134.19M-133.33M133.4M133.4M
Shares Outstanding (Diluted)
180.65M182.84M186.5M188.11M188.49M188.31M189.84M191.51M198.71M187.04M185.46M192.35M195.45M199.46M212.39M222.95M175.08M162.72M162.55M162.52M162.48M162.15M162.02M161.89M161.87M162.9M165.01M170.55M172.24M174.26M176.93M177.59M177.95M177.46M176.53M176.3M176.21M-175.99M175.87M176.78M181.46M187.34M191.45M195.12M195.31M197.54M198.38M198.92M199.31M199.51M201.91M204.22M204.45M204.43M206.48M209.14M-210.58M107.34M107.27M-107.13M106.82M106.46M-100.65M100.45M100.34M-100.06M101.03M103.03M-111.71M111.91M112.64M-115.57M116.73M120.06M-125.54M129.44M128.78M-129.68M130.42M128.72M-128.23M127.89M124.1M127.02M-128.13M127.97M127.55M-122.67M120.82M120.82M-131.31M132.06M131.28M-134.1M130.91M130M-133.33M133.33M134.19M-134.47M133.33M131.28M-133.33M131.76M133.7M-128M133.33M134.19M-132.57M134.9M134.14M-134.29M134.4M134.74M-136.3M133.33M128M-133.95M130.91M131.76M-132.17M137.6M134.19M-133.33M133.4M133.4M
EPS (Basic)
$3.56-$0.16$2.15$1.10-$0.02-$1.14-$0.40$0.79$1.57-$0.34$4.23$2.62$1.79$2.92$4.45$5.43$0.90-$0.24$1.71$1.03$0.90-$0.73-$0.01-$1.09-$1.88$0.38$1.60$1.16$1.48$0.82$1.95$1.96$1.51$2.94$1.53$0.33-$0.26-$0.42-$2.33$0.12-$0.24$1.05$1.88$1.16-$1.13$0.88$0.89$0.76$0.32$0.41$1.27$1.64$1.92$2.95$2.40$1.16-$2.50$1.80$0.80-$0.48$0.62-$0.27-$0.24$0.15$0.22-$0.50$0.12$0.085-$0.53$1.45$0.61-$0.70$0.81$0.40-$0.51$0.42$0.11-$0.093$0.40$0.11-$0.14$0.22-$0.013$0.043-$0.05-$0.0038$0.16-$0.17$0.10$0.17-$0.063-$0.037$0.024-$0.066-$0.014$0.02-$0.023-$0.0075$0.039-$0.059-$0.011$0.024-$0.026$0.011$0.046--$0.0031$0.0075$0.097-$0.066$0.032$0.062-$0.035$0.016$0.012-$0.017-$0.071$0.0031-$0.027$0.021$0.021-$0.014$0.031$0.039-$0.045$0.047$0.09
EPS (Diluted)
$3.56-$0.16$2.15$1.10-$0.02-$1.14-$0.40$0.79$1.57-$0.34$4.23$2.62$1.79$2.92$4.45$5.43$0.90-$0.24$1.71$1.03$0.90-$0.73-$0.01-$1.09-$1.88$0.37$1.58$1.15$1.47$0.81$1.93$1.94$1.50$2.92$1.53$0.33-$0.26-$0.42-$2.33$0.12-$0.24$1.04$1.88$1.16-$1.13$0.88$0.89$0.76$0.31$0.41$1.27$1.63$1.92$2.94$2.39$1.16-$2.48$1.79$0.79-$0.48$0.62-$0.27-$0.24$0.15$0.22-$0.50$0.12$0.085-$0.52$1.42$0.60-$0.69$0.80$0.39-$0.49$0.41$0.11-$0.09$0.39$0.11-$0.14$0.21-$0.013$0.041-$0.049-$0.0038$0.16-$0.17$0.10$0.17-$0.063-$0.037$0.024-$0.066-$0.014$0.02-$0.023-$0.0075$0.039-$0.059-$0.011$0.024-$0.026$0.011$0.046--$0.0031$0.0075$0.097-$0.066$0.032$0.062-$0.035$0.016$0.012-$0.017-$0.071$0.0031-$0.027$0.021$0.021-$0.014$0.031$0.039-$0.045$0.047$0.09
EBIT
$880M$23M$579M$299M$48M-$191.75M-$90.95M$222.91M$442.79M-$23.38M$1.109B$727.39M$530.53M$870M$1.325B$1.675B$241.49M-$12.2M$384.4M$347.19M$192.93M-$97.59M$58.51M-$148.62M-$432.81M$136.74M$437.03M$340.42M$400.64M$225.74M$510.79M$512.68M$406.62M$403.33M$474.83M$135.71M-$27.41M$109.72M$129.42M-$416.26M$77.79M-$53.01M$331.78M$590.74M$382.54M-$351.21M$301.81M$296.62M$263.92M$87.69M$151.39M$437.59M$550.79M$675.04M$981.38M$815.03M$420.74M$373.96M$860.84M$328.99M$156.23M$47.17M$108.25M$133.34M-$22.2M-$53.9M$56.08M$36.46M$40.16M$96.54M$82.98M$24.05M$16.14M$65.58M$67.63M$236.55M$96.57M$68.6M$117.09M$134.23M$41.98M$59.48M$91.71M$85.67M$28.12M$18.28M$20.95M$81.22M$25.07M-$134K$28.53M$12.1M-$1.02M$6.94M$8.07M$8.64M-$2.72M$29.06M$105.18M$9.79M$20.38M$33.59M$13.14M$14.36M-$6.8M$6M$18.5M$10.8M$2.7M$5.8M$15.2M$7.6M-$200K$10M$7.2M$14.5M-$1M$6.5M$14.9M$7.7M$4M$11.7M$8.9M$800K$3.5M$14.2M$1.3M$16.7M$9.3M$13.4M$16.8M$10.3M$5.4M$6.5M$16.5M$6.3M-$12.5M$2.8M$5.3M$6.6M$3.3M$4.9M$19.7M$4M$7.4M$9.8M$13.8M$9.5M$78.6M$97.3M
EBITDA
$1.108B$209M$811M$518M$326M$23.67M$126.46M$428.86M$639.05M$172.61M$1.295B$914.85M$702.01M$1.028B$1.493B$1.838B$382.06M$118.18M$423.33M$462.73M$264.94M$132.56M$100.39M$382.34M-$262.09M$270.75M$563.65M$617.82M$519.79M$338.77M$619.39M$623.39M$505.4M$475.4M$558.6M$249.92M$66.24M$203.61M$220.55M$328.24M$174.38M$37.02M$412.31M$679.03M$461.79M-$252.13M$383.31M$398.01M$352.15M$166.75M$233.52M$530.19M$622.55M$739.74M$1.046B$871.65M$476.84M$427.29M$913.18M$363.14M$191.23M$78.98M$137.39M$162.17M$5.55M-$23.22M$80.73M$63.57M$60.48M$114.36M$99.72M$39.98M$29.45M$76.41M$78.16M$247.19M$108.03M$80.14M$126.57M$144.91M$50.55M$68.96M$101.1M$98.8M$39.94M$28.93M$30.93M$91.15M$34.99M$11.9M$38.67M-$10.6M$6.14M$14.14M$15.74M$15.53M$4M$33.97M$112.91M$16.42M$25.88M$39.07M$24.53M$20.65M$300K$11.8M$24.7M$11.9M$12.9M$11.4M$22.4M$14.7M$5.2M$14.5M$12.2M$18.2M$2.9M$10.4M$19.8M$11.8M$7.6M$15.4M$12.7M$4.8M$7.1M$17.5M$4M$19.3M$11.9M$13.3M$15.1M$13.5M$8.4M$9.1M$22M$8.9M-$10.1M$4.8M$6M$8.4M$3.5M$6.6M$20.1M$5.6M$8.3M$11.2M$13M$10.1M$78.6M$97.3M