Emergent BioSolutions Inc.(EBS:US)
Market Cap$330.48M
Key Metrics
Price$6.38
Revenue (TTM)$645.8M
Holders Revenue (TTM)$33.9M
Gross Profit (TTM)$336.1M
Earnings (TTM)-$8.6M
EBITDA (TTM)$165.2M
Op. Margin (TTM)11.29%
Dividend Yield-
Holders Yield10.26%
Cash on hand$160.3M
Total Assets$1.32B
Net Assets$523.1M
Total Debt$573.6M
Key Metrics
Price$6.38
Revenue (TTM)$645.8M
Holders Revenue (TTM)$33.9M
Gross Profit (TTM)$336.1M
Earnings (TTM)-$8.6M
EBITDA (TTM)$165.2M
Op. Margin (TTM)11.29%
Dividend Yield-
Holders Yield10.26%
Cash on hand$160.3M
Total Assets$1.32B
Net Assets$523.1M
Total Debt$573.6M
Financials
| Name | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $149.7M | $143.8M | $222M | $130.3M | $209.1M | $189.3M | $283.8M | $248.1M | $292.4M | $269.9M | $264M | $331.3M | $157.8M | $323.6M | $222.5M | $235.4M | $297.9M | $652.6M | $312.1M | $372.1M | $321.7M | $540M | $359.3M | $371.1M | $169.9M | $336.2M | $276.2M | $202.2M | $168.9M | $244.32M | $155.4M | $203.7M | $101.9M | $177.88M | $133.21M | $79.77M | $99.6M | $104.18M | $111.41M | $58.49M | $71.34M | $143.17M | $128.85M | $90.88M | $30.53M | $119.45M | $93.89M | $87.46M | $38.49M | $85.67M | $76.3M | $65.6M | $30.36M | $28.6M | $54.01M | $53.16M | $34.36M | $107.95M | $58.76M | $88.14M | $18.53M | $103.25M | $73.99M | $62.14M | $46.8M | $53.8M | $43.27M | $73.19M | $64.52M | $35.75M | $56.6M | $43.49M | $42.72M | $89.64M | $43.64M | $23.19M | $26.45M | $86.89M | $42.17M | $21.95M | $21.95M | $43.79M | $28.97M | $28.97M | $28.97M | $20.87M | $20.87M | $20.87M | $20.87M |
Cost of Revenue | $72M | $84.9M | $85.9M | $66.9M | $88.5M | $118M | $122.6M | $296.1M | $144.6M | $185.1M | $176.8M | $190.6M | $152.9M | $219.4M | $147.2M | $169.8M | $155.9M | $212.9M | $217.5M | $227.8M | $99.3M | $168.3M | $149M | $129.8M | $76.9M | $132.8M | $108M | $100.8M | $91.8M | $101.85M | $69.3M | $85.3M | $54.3M | $70.26M | $44.5M | $34.62M | $46.32M | $38.26M | $39.56M | $29.47M | $24M | $39.77M | $35.24M | $27.27M | $18.75M | $32.49M | $32.42M | $34.51M | $19M | $19.42M | $20.06M | $16.95M | $5.7M | $15.15M | $10.23M | $13.19M | $7.51M | $14.33M | $10.71M | $16.07M | $1.07M | $17M | $11.53M | $11.08M | $7.51M | $11.78M | $8.68M | $10.43M | $15.37M | $6.87M | $10.52M | $8.68M | $8.01M | $17.54M | $11.41M | $5.84M | $5.52M | $12.48M | $7.28M | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $77.7M | $58.9M | $136.1M | $63.4M | $120.6M | $71.3M | $161.2M | -$48M | $147.8M | $84.8M | $87.2M | $140.7M | $4.9M | $104.2M | $75.3M | $65.6M | $142M | $439.7M | $94.6M | $144.3M | $222.4M | $371.7M | $210.3M | $241.3M | $93M | $203.4M | $168.2M | $101.4M | $77.1M | $142.47M | $86.1M | $118.4M | $47.6M | $107.62M | $88.71M | $45.15M | $53.28M | $65.92M | $71.85M | $29.02M | $47.34M | $103.4M | $93.61M | $63.62M | $11.79M | $86.97M | $61.47M | $52.95M | $19.5M | $66.25M | $56.23M | $48.65M | $24.66M | $13.45M | $43.78M | $39.98M | $26.85M | $93.62M | $48.06M | $72.07M | $17.47M | $86.25M | $62.45M | $51.06M | $39.29M | $42.02M | $34.59M | $62.76M | $49.15M | $28.88M | $46.08M | $34.8M | $34.71M | $72.09M | $32.24M | $17.34M | $20.93M | $74.41M | $34.9M | - | - | - | - | - | - | - | - | - | - |
| $50.7M | $58.3M | $43.3M | $45.6M | $54.4M | $64.5M | $80.4M | $112M | $91.8M | $112.4M | $94.8M | $110.8M | $135.5M | $144.7M | $106.6M | $123.6M | $121.6M | $106.6M | $114.8M | $114.7M | $112.1M | $98.6M | $134M | $100.3M | $89.8M | $110.9M | $82.8M | $93.7M | $89.8M | $106.27M | $60.9M | $47.7M | $53.2M | $54.54M | $40.94M | $36.62M | $38.37M | $14.99M | $36.37M | $31.07M | $26.18M | $53.51M | $30.45M | $42.16M | $40.1M | $42.35M | $30.44M | $45.09M | $44.95M | $42.96M | $38.09M | $33.94M | $38.01M | $55.42M | $33.96M | $31.32M | $29.78M | $47.63M | $46.65M | $51.87M | $52.97M | $51.29M | $41.85M | $36.25M | $36.11M | $37.9M | $38.54M | $40.05M | $31.89M | $28.03M | $30.74M | $32.25M | $23.54M | $28.94M | $27.82M | $26M | $26.76M | $30.51M | $24.7M | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | $10.5M | $12.1M | $13.5M | $12.5M | $15.1M | $9.1M | $13.8M | $32.7M | $15.1M | $29.4M | $15.3M | $26M | $40.7M | $57.6M | $42.2M | $49.8M | $46.4M | $83M | $49.6M | $48.9M | $52.5M | $59.5M | $84.4M | $47.9M | $42.7M | $62.8M | $53.4M | $63.9M | $46.1M | $52M | $37M | $24.7M | $29.1M | $28.5M | $22.66M | $25.75M | $20.48M | $27.12M | $27.19M | $27.89M | $26.09M | $32.49M | $34.18M | $40.94M | $38.7M | $38.97M | $44.21M | $37.4M | $30.26M | $29.99M | $28.94M | $30.28M | $30.72M | $35.95M | $27.39M | $30.65M | $26.25M | $29.38M | $29.22M | $31.48M | $34.76M | $29.62M | $21.16M | $18.6M | $19.92M | $19.23M | $18.77M | $20.68M | $15.91M | $14.16M | $16.63M | $17.21M | $11.48M | $12.27M | $12.78M | $13.34M | $15.57M | $18.86M | $13.54M | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $46.6M | $51.1M | $38.9M | $43.7M | $52.4M | $60.8M | $76.6M | $85.9M | $84.7M | $89.7M | $86M | $91.4M | $101.3M | $94.2M | $81.8M | $81.1M | $84.8M | $94.2M | $82.1M | $91.2M | $80.9M | $82.1M | $75.5M | $76M | $69.7M | $72.2M | $65M | $70.8M | $65.4M | $80.69M | $42.1M | $39.5M | $40M | $41.98M | $34.5M | $31.87M | $35.15M | $35.36M | $40.69M | $35.93M | $31.71M | $45.96M | $25.8M | $36.45M | $34.49M | $31.91M | $30.29M | $30.56M | $30.09M | $25.4M | $21.96M | $20.5M | $20.03M | $19.48M | $19.16M | $17.9M | $19.49M | $18.25M | $17.43M | $20.38M | $18.21M | $21.67M | $20.69M | $17.65M | $16.19M | $18.67M | $19.77M | $19.37M | $15.98M | $13.86M | $14.12M | $15.04M | $12.06M | $16.67M | $15.04M | $12.66M | $11.19M | $11.65M | $11.16M | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | -$6.4M | -$4.9M | -$9.1M | -$10.6M | -$13.1M | -$5.4M | -$10M | -$6.6M | -$8M | -$6.7M | -$6.5M | -$6.6M | -$6.5M | -$7.1M | -$17.4M | -$7.3M | -$9.6M | -$70.6M | -$16.9M | -$25.4M | -$21.3M | -$43M | -$25.9M | -$23.6M | -$22.6M | -$24.1M | -$35.6M | -$41M | -$21.7M | -$26.41M | -$18.2M | -$16.5M | -$15.9M | -$15.93M | -$16.23M | -$21M | -$17.26M | -$47.49M | -$31.5M | -$32.75M | -$31.62M | -$24.93M | -$29.53M | -$35.23M | -$33.1M | -$28.53M | -$44.06M | -$22.87M | -$15.39M | -$12.44M | -$12.81M | -$16.84M | -$12.74M | - | -$12.58M | -$17.22M | -$15.95M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $10.5M | -$15.7M | $76.5M | $1.6M | $49.9M | -$9.5M | $64.5M | -$176.3M | $39.8M | -$43.8M | -$23.9M | $13.8M | -$147.6M | -$58.4M | -$45.3M | -$72M | $6.4M | $319.1M | -$34.7M | $14.5M | $95.4M | $258.1M | $61.3M | $126M | -$11.6M | $77.7M | $70.7M | -$7M | -$27.2M | $11.2M | $21.3M | $66.8M | -$9.5M | $53.08M | $47.77M | $8.53M | $14.91M | $50.93M | $35.48M | -$2.04M | $21.16M | $49.89M | $63.16M | $21.45M | -$28.31M | $44.62M | $31.03M | $7.86M | -$25.46M | $23.29M | $18.15M | $14.71M | -$13.35M | $24.04M | $9.82M | $8.65M | -$2.94M | $45.99M | $1.41M | $20.21M | -$35.51M | $34.96M | $20.61M | $14.81M | $3.18M | $4.13M | -$3.95M | $22.71M | $17.27M | $854K | $15.34M | $2.56M | $11.18M | $43.16M | $4.42M | -$8.66M | -$5.83M | $43.9M | $10.2M | $21.95M | $21.95M | -$38.99M | $28.97M | $28.97M | $28.97M | -$49.67M | $20.87M | $20.87M | $20.87M |
| $2.9M | -$35M | -$18.9M | -$18.4M | $42.8M | -$18.1M | $77.9M | -$93.5M | -$27.7M | -$10.7M | -$242M | -$264M | -$13M | -$12.8M | -$21.9M | -$10.8M | -$10.2M | -$51.6M | -$10.8M | -$7.3M | -$10.2M | -$5.3M | -$6.3M | -$5.3M | -$9.7M | -$6.2M | -$11.8M | -$8.1M | -$10.6M | -$6.43M | $901K | -$947K | $322K | -$1.12M | -$1.46M | -$1.81M | -$1.27M | -$1.81M | -$1.93M | -$1.27M | -$1.3M | -$2.01M | -$1.01M | -$1.85M | -$1.48M | -$312K | -$1.33M | -$368K | -$2.98M | $365K | $146K | $25K | $29K | $250K | $39K | $936K | -$8.72M | -$228K | $59K | -$21K | $34K | $19K | -$965K | $380K | $375K | $372K | $428K | $289K | $272K | -$49K | -$1K | $650K | $650K | -$8K | -$14K | $1K | $177K | $2K | -$310K | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $701K | $306K | $222K | $160K | $637K | $583K | $373K | $289K | $358K | $219K | $186K | $113K | $104K | $273K | $82K | $190K | $59K | $31K | $40K | $18K | $88K | $10K | $23K | $31K | $55K | $29K | $25K | $24K | $22K | $24K | $35K | $30K | $38K | $376K | $388K | $387K | $426K | $305K | $300K | - | - | $457K | $665K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $11M | $14.7M | $15.2M | $14.7M | $14.7M | $14.8M | $8.3M | $23.6M | $24.3M | $21.7M | $19.7M | $28.6M | $17.9M | $12.8M | $8.5M | $7.8M | $8.2M | $9M | $8.4M | $8.6M | $8.5M | $8.7M | $7.6M | $6.4M | $8.6M | $9.1M | $10.3M | $9.5M | $9.6M | $8.02M | $600K | $1M | $200K | $856K | $1.99M | $1.81M | $1.94M | $2.54M | $2.05M | $1.51M | $1.52M | $1.6M | $1.64M | $1.63M | $1.66M | $1.17M | $1.81M | $1.72M | $3.54M | -$14K | $0 | $3K | $11K | $6K | $0 | $0 | $3K | $0 | $0 | $6K | $0 | $0 | $0 | $2K | $5K | -$7K | $4K | $6K | $4K | - | - | $5K | $1K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $13.9M | -$20.3M | -$3.7M | -$3.7M | $57.5M | -$3.3M | $86.2M | -$69.9M | -$3.4M | $11M | -$222.3M | -$235.4M | $4.9M | $0 | -$13.4M | -$3M | -$2M | -$42.6M | -$2.4M | $1.3M | -$1.7M | $3.4M | $1.3M | $1.1M | -$1.1M | $2.9M | -$1.5M | $1.4M | -$1M | $1.59M | $800K | -$253K | $300K | -$428K | -$101K | -$586K | $300K | $439K | -$234K | $24K | $35K | -$524K | $519K | -$497K | $100K | $672K | $420K | $1.32M | $512K | $333K | $58K | $18K | $17K | $225K | -$16K | $907K | -$8.75M | -$252K | $37K | -$39K | -$1K | -$11K | -$1M | $6K | -$8K | -$22K | $6K | -$10K | -$24K | -$49K | -$1K | $198K | -$14K | -$8K | -$14K | $1K | $177K | $2K | -$310K | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $13.4M | -$50.7M | $57.6M | -$16.8M | $92.7M | -$27.6M | $142.4M | -$269.8M | $12.1M | -$54.5M | -$265.9M | -$250.2M | -$160.6M | -$71.2M | -$67.2M | -$82.8M | -$3.8M | $267.5M | -$45.5M | $7.2M | $85.2M | $252.8M | $55M | $120.7M | -$21.3M | $71.5M | $58.9M | -$15.1M | -$37.8M | $3.54M | $21.5M | $65.8M | -$9.4M | $51.95M | $46.31M | $6.72M | $13.65M | $49.12M | $33.55M | -$3.31M | $19.85M | $47.88M | $62.15M | $19.6M | -$29.79M | $44.31M | $29.7M | $7.49M | -$28.44M | $23.66M | $18.29M | $14.74M | -$13.32M | $24.29M | $9.86M | $9.59M | -$11.66M | $45.76M | $1.47M | $20.19M | -$35.47M | $34.98M | $19.64M | $15.19M | $3.55M | $4.5M | -$3.52M | $23M | $17.54M | $1.46M | $16.24M | $3.21M | $11.83M | $44M | $4.87M | $8.08M | -$4.81M | $43.97M | $9.42M | - | - | - | - | - | - | - | - | - | - |
Income Tax | $6.6M | $3.9M | $6.4M | -$4.8M | $24.7M | $3.7M | $27.6M | $13.3M | $3.1M | -$5M | -$2.5M | $11.2M | $25.6M | $16.8M | $19.9M | -$26.4M | -$100K | $78.2M | -$12.8M | $2.6M | $15.5M | $67.4M | $15.5M | $28M | -$8.8M | $24.6M | $15.7M | -$5.6M | -$11.8M | $7.02M | $600K | $15.7M | -$4.5M | $18.01M | $12.76M | $2.11M | $3.16M | $16.84M | $13.17M | -$1.27M | $7.97M | $14.53M | $20.06M | $5.5M | -$8.27M | $14.19M | $7.87M | $2.47M | -$8.21M | $8.44M | $4.8M | $4.38M | -$4.52M | $9.28M | $4.24M | $4.04M | -$3.64M | $18.86M | $1.6M | $7.66M | -$12.3M | $11.09M | $7.7M | $5.76M | $1.64M | $836K | -$2.98M | $9.75M | $7.37M | $4K | $5.86M | $1.39M | $4.8M | $16.26M | $2.03M | -$3.12M | -$2.12M | $17.84M | $5.07M | - | - | - | - | - | - | - | - | - | - |
Net Income | $6.8M | -$54.6M | $51.2M | -$12M | $68M | -$31.3M | $114.8M | -$283.1M | $9M | -$49.5M | -$263.4M | -$261.4M | -$186.2M | -$88M | -$87.1M | -$56.4M | -$3.7M | $189.3M | -$32.7M | $4.6M | $69.7M | $185.4M | $39.5M | $92.7M | -$12.5M | $46.9M | $43.2M | -$9.5M | -$26M | -$3.48M | $20.9M | $50.1M | -$4.9M | $33.94M | $33.55M | $4.62M | $10.49M | $37.39M | $21.34M | -$10.95M | $3.99M | $33.35M | $36.94M | $14.1M | -$21.52M | $30.12M | $21.83M | $5.03M | -$20.24M | $15.22M | $13.49M | $10.36M | -$8.81M | $15M | $5.62M | $5.55M | -$8.02M | $26.9M | -$137K | $12.52M | -$23.17M | $23.89M | $11.94M | $9.43M | $1.92M | $3.66M | -$539K | $13.25M | $10.17M | $1.16M | $9.96M | $1.82M | $7.02M | $27.74M | $2.85M | -$4.96M | -$2.69M | $26.13M | $4.35M | -$1.11M | -$1.11M | $9.53M | $2.08M | $2.08M | $2.08M | $2.87M | $2.87M | $2.87M | $2.87M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $5K | $0 | $128K | $743K | $1.11M | $997K | $2.09M | $1.19M | $1.76M | $1.69M | $1.69M | $1.78M | $2.36M | $1.18M | $374K | $605K | $573K | $1.49M | $1.59M | $947K | $296K | $428K | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $6.8M | -$54.6M | $51.2M | -$12M | $68M | -$31.3M | $114.8M | -$283.1M | $9M | -$49.5M | -$263.4M | -$261.4M | -$186.2M | -$88M | -$87.1M | -$56.4M | -$3.7M | $189.3M | -$32.7M | $4.6M | $69.7M | $185.4M | $39.5M | $92.7M | -$12.5M | $46.9M | $43.2M | -$9.5M | -$26M | -$3.48M | $20.9M | $50.1M | -$4.9M | $33.94M | $33.55M | $4.62M | $10.49M | $37.39M | $21.34M | -$10.95M | $3.99M | $33.35M | $36.94M | $14.1M | -$21.52M | $30.12M | $21.83M | $5.03M | -$20.24M | $15.22M | $13.49M | $10.48M | -$8.06M | $16.11M | $6.62M | $7.63M | -$6.83M | $28.66M | $1.55M | $14.21M | -$21.4M | $26.25M | $13.12M | $9.81M | $2.52M | $4.23M | $949K | $14.84M | $11.12M | $1.46M | $10.39M | $1.82M | $7.02M | $27.74M | $2.85M | -$4.96M | -$2.69M | $26.13M | $4.35M | -$1.11M | -$1.11M | $9.53M | $2.08M | $2.08M | $2.08M | $2.87M | $2.87M | $2.87M | $2.87M |
Shares Outstanding (Basic) | 51.9M | 52.4M | 53.2M | 54.2M | 54.4M | 54.2M | 53.1M | 52.6M | 52.2M | 51.9M | 51.8M | 50.7M | 50.2M | 49.9M | 49.9M | 50M | 50.7M | 53.5M | 53.7M | 53.6M | 53.3M | 53.1M | 53M | 52.6M | 52M | 51.7M | 51.6M | 51.5M | 51.2M | 50.9M | 50.1M | 49.9M | 49.6M | 44.27M | 41.22M | 41.01M | 40.73M | 40.52M | 40.47M | 40.2M | 39.54M | 39.11M | 38.83M | 38.48M | 37.95M | 37.59M | 37.51M | 37.42M | 36.85M | 36.42M | 36.27M | 36.14M | 35.97M | 35.89M | 36.2M | 36.18M | 36.05M | - | 35.86M | 35.62M | 35.18M | - | 31.3M | 31.1M | 30.88M | - | 30.51M | 30.27M | 30.18M | - | 29.82M | 29.76M | 29.75M | - | 29.74M | 28.6M | 27.86M | - | 22.39M | 22.37M | 22.37M | - | 19.93M | 19.93M | 19.93M | - | 18.92M | 18.92M | 18.92M |
Shares Outstanding (Diluted) | 56.5M | 52.4M | 56.5M | 54.2M | 57.3M | 54.2M | 55.6M | 52.6M | 52.2M | 51.9M | 51.8M | 50.7M | 50.2M | 49.9M | 49.9M | 50M | 50.7M | 54.1M | 53.7M | 54M | 54.5M | 54.2M | 54.3M | 53.5M | 52M | 52.6M | 52.3M | 51.5M | 51.2M | 50.9M | 51.5M | 51.16M | 49.6M | 51M | 50.47M | 50.08M | 49.72M | 49.57M | 49.44M | 40.2M | 48.36M | 48.14M | 47.78M | 47.41M | 37.95M | 46.39M | 46.56M | 38.33M | 36.85M | 37.47M | 37.02M | 36.53M | 35.97M | 36.41M | 36.67M | 36.56M | 36.05M | - | 36.45M | 36.67M | 35.18M | - | 32.11M | 31.9M | 31.43M | - | 31.53M | 30.95M | 31.45M | - | 30.59M | 30.04M | 29.82M | - | 29.9M | 28.6M | 27.86M | - | 23.7M | 22.37M | 22.37M | - | 22.05M | 22.05M | 22.05M | - | 20.44M | 20.44M | 20.44M |
EPS (Basic) | $0.13 | -$1.04 | $0.96 | -$0.22 | $1.25 | -$0.58 | $2.16 | -$5.38 | $0.17 | -$0.95 | -$5.08 | -$5.16 | -$3.71 | -$1.76 | -$1.52 | -$1.13 | -$0.07 | $3.54 | -$0.61 | $0.09 | $1.31 | $3.51 | $0.75 | $1.76 | -$0.24 | $0.91 | $0.84 | -$0.18 | -$0.51 | -$0.07 | $0.42 | $1 | -$0.10 | $0.77 | $0.81 | $0.11 | $0.26 | $0.80 | $0.52 | -$0.27 | $0.10 | $0.85 | $0.94 | $0.37 | -$0.57 | $0.80 | $0.58 | $0.13 | -$0.55 | $0.42 | $0.37 | $0.29 | -$0.22 | $0.45 | $0.18 | $0.21 | -$0.19 | - | $0.04 | $0.40 | -$0.61 | - | $0.42 | $0.32 | $0.08 | - | $0.03 | $0.49 | $0.37 | - | $0.35 | $0.06 | $0.24 | - | $0.10 | -$0.17 | -$0.10 | - | $0.19 | -$0.05 | -$0.05 | - | $0.10 | $0.10 | $0.10 | - | $0.15 | $0.15 | $0.15 |
EPS (Diluted) | $0.07 | -$1.04 | $0.91 | -$0.22 | $1.19 | -$0.58 | $2.06 | -$5.38 | $0.17 | -$0.95 | -$5.08 | -$5.16 | -$3.71 | -$1.76 | -$1.52 | -$1.13 | -$0.07 | $3.50 | -$0.61 | $0.09 | $1.28 | $3.44 | $0.73 | $1.73 | -$0.24 | $0.89 | $0.83 | -$0.18 | -$0.51 | -$0.07 | $0.41 | $0.98 | -$0.10 | $0.67 | $0.68 | $0.11 | $0.23 | $0.67 | $0.45 | -$0.27 | $0.10 | $0.71 | $0.79 | $0.32 | -$0.57 | $0.66 | $0.49 | $0.13 | -$0.55 | $0.41 | $0.36 | $0.29 | -$0.22 | $0.44 | $0.18 | $0.21 | -$0.19 | - | $0.04 | $0.39 | -$0.61 | - | $0.41 | $0.31 | $0.08 | - | $0.03 | $0.48 | $0.35 | - | $0.34 | $0.06 | $0.24 | - | $0.10 | -$0.17 | -$0.10 | - | $0.18 | -$0.05 | -$0.05 | - | $0.093 | $0.093 | $0.093 | - | $0.14 | $0.14 | $0.14 |
EBIT | $24.4M | -$36M | $72.8M | -$2.1M | $107.4M | -$12.8M | $150.7M | -$246.2M | $36.4M | -$32.8M | -$246.2M | -$221.6M | -$142.7M | -$58.4M | -$58.7M | -$75M | $4.4M | $276.5M | -$37.1M | $15.8M | $93.7M | $261.5M | $62.6M | $127.1M | -$12.7M | $80.6M | $69.2M | -$5.6M | -$28.2M | $11.56M | $22.1M | $66.8M | -$9.2M | $52.81M | $48.31M | $8.53M | $15.58M | $51.66M | $35.6M | -$1.8M | $21.38M | $49.48M | $63.78M | $21.23M | -$28.13M | $45.48M | $31.51M | $9.22M | -$24.91M | $23.64M | $18.29M | $14.74M | -$13.31M | $24.29M | $9.86M | $9.59M | -$11.66M | $45.76M | $1.47M | $20.19M | -$35.47M | $34.98M | $19.64M | $15.19M | $3.56M | $4.49M | -$3.52M | $23.01M | $17.54M | $854K | $15.34M | $3.21M | $11.83M | $43.16M | $4.42M | -$8.66M | -$5.83M | $43.9M | $10.2M | $21.95M | $21.95M | -$38.99M | $28.97M | $28.97M | $28.97M | -$49.67M | $20.87M | $20.87M | $20.87M |
EBITDA | $47.9M | -$300K | $96.2M | $21.4M | $145M | $13.2M | $112.8M | -$150.5M | $64.3M | -$3.2M | $700K | $43.1M | -$108.1M | -$22.8M | -$26.5M | -$30.5M | $35.3M | $305.7M | -$4.4M | $49M | $122.4M | $290.4M | $91.4M | $155.7M | $15.5M | $108.5M | $96.9M | $22.9M | -$1.6M | $36.65M | $34.5M | $79.2M | $3.1M | $65.48M | $58.11M | $18.46M | $25.75M | $61.73M | $45.99M | $7.13M | $30.22M | $58.96M | $72.34M | $29.99M | -$19.6M | $53.65M | $40.5M | $17.67M | -$18.07M | $29.06M | $23.47M | $18.95M | -$9.15M | $29.55M | $12.63M | $12.13M | $314K | $48.44M | $3.84M | $22.51M | -$33.24M | $36.96M | $22.02M | $16.54M | $4.86M | $5.83M | -$2.36M | $24.26M | $18.83M | $2.32M | $16.62M | $4.2M | $12.92M | $44.39M | $5.7M | -$7.52M | -$4.81M | $45.35M | $10.51M | $21.95M | $21.95M | -$38.99M | $28.97M | $28.97M | $28.97M | -$49.67M | $20.87M | $20.87M | $20.87M |