Eldorado Gold Corporation(EGO:US)
Market Cap$9.373B
Key Metrics
Price$35.94
Revenue (TTM)$2.016B
Holders Revenue (TTM)$293.12M
Gross Profit (TTM)$1.036B
Earnings (TTM)$606.04M
EBITDA (TTM)$1.168B
Op. Margin (TTM)44.42%
Dividend Yield0.37%
Holders Yield3.13%
Cash on hand$629.72M
Total Assets$6.7B
Net Assets$4.321B
Total Debt$1.244B
Key Metrics
Price$35.94
Revenue (TTM)$2.016B
Holders Revenue (TTM)$293.12M
Gross Profit (TTM)$1.036B
Earnings (TTM)$606.04M
EBITDA (TTM)$1.168B
Op. Margin (TTM)44.42%
Dividend Yield0.37%
Holders Yield3.13%
Cash on hand$629.72M
Total Assets$6.7B
Net Assets$4.321B
Total Debt$1.244B
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 | $487.46M | $532.43M | $561.74M | $434.73M | $451.72M | $355.25M | $439.74M | $331.43M | $296.31M | $256.07M | $301M | $245.58M | $234.88M | $225.81M | $239.88M | $222.07M | $216.5M | $193.01M | $244.63M | $239.37M | $229.74M | $228.39M | $281.06M | $284.99M | $251.45M | $204.66M | $194.02M | $172.26M | $175.19M | $81.64M | $92.87M | $79.5M | $153.73M | $131.91M | $101.44M | $95.35M | $82.74M | $111.88M | $114.74M | $116.23M | $107.06M | $94.69M | $199.28M | $112.37M | $124.56M | $238.31M | $259.02M | $263.51M | $265.5M | $279.87M | $231.74M | $287.25M | $266.93M | $338.07M | $349.96M | $281.84M | $244.19M | $271.55M | $303.36M | $327.36M | $252.56M | $219.17M | $212.95M | $190.31M | $206.44M | $181.48M | $145.19M | $81.61M | $132.35M | $52.4M | $74.48M | $68.24M | $148.73M | $72.38M | $34.08M | $38.19M | $76.66M | $43.49M | $36.41M | $28.68M | $11.01M | $9.43M | $9.24M | $9.17M | $5.13M | $5.98M | $9.56M | $9.16M | $7.26M | $9.94M | $9.59M | $9.84M | $9.02M | $9.45M | $9.08M | $10.61M | $11.26M | $7.1M | $8.33M | $7.99M | $8.81M | $9.33M | $10.19M | $13.48M | $13.18M | $14.55M | $14.07M | $15.33M | $16.3M | $14.77M | $14.09M | $17.51M | $17.82M | $15.3M | $16.11M | $16.22M | $18.69M | $16.1M | $18.1M | $13.29M | $4.03M | $4.49M | $5.26M | $2.46M | -$2M | -$2.8M | -$3.6M | -$3.2M | -$2M | -$1.8M |
Cost of Revenue | $239.03M | $242.21M | $272.61M | $226.97M | $228.12M | $208.48M | $245.6M | $205.28M | $187.25M | $177.49M | $206.44M | $178.49M | $180.22M | $172.06M | $197.56M | $189.91M | $165.39M | $156.15M | $164.94M | $160.9M | $163.82M | $161.05M | $187.38M | $174.4M | $162.76M | $153.73M | $149.18M | $124.83M | $142.08M | $72.08M | $82.11M | $76.32M | $120.33M | $96.42M | $76.61M | $64.97M | $54.99M | $68.75M | $71.5M | $67.11M | $65.43M | $65.52M | $169.95M | $82.4M | $88.38M | $170.92M | $181.58M | $170.42M | $166.62M | $180.36M | $150.9M | $161.21M | $151.37M | $167.48M | $169.5M | $133.7M | $119.63M | $118.65M | $157.9M | $124.97M | $111.27M | $105.53M | $85.8M | $95.58M | $101.64M | $87.92M | $61.53M | $32.17M | $46.94M | $20.5M | $25.95M | $30.71M | $42.8M | $24.44M | $12.18M | $19.77M | $34.51M | $17.86M | $18.22M | $18.63M | $11.81M | $9.92M | $13.13M | $12.06M | $8.54M | $7.66M | $15.45M | $7.91M | $6.05M | $7.19M | $6.53M | $6.57M | $6.16M | $5.3M | $5.35M | $5.35M | $5.72M | $3.02M | $4.65M | $5.37M | $6.72M | $7.43M | $4.19M | $10.49M | $9.39M | $10.62M | $9.98M | $9.95M | $10.98M | $8.81M | $11.92M | $12.22M | $13.13M | $11.77M | $29.19M | $13.9M | $15.14M | $12.35M | $13.83M | $11.24M | $2.49M | $2.13M | $2.13M | $1.64M | -$1.9M | -$1.8M | -$1.6M | -$1.7M | -$1.1M | -$900K |
Gross Profit | $248.43M | $290.22M | $289.12M | $207.76M | $223.6M | $146.77M | $194.14M | $126.14M | $109.06M | $78.58M | $94.56M | $67.1M | $54.66M | $53.75M | $42.32M | $32.16M | $51.11M | $36.85M | $79.69M | $78.47M | $65.92M | $67.35M | $93.68M | $110.59M | $88.68M | $50.93M | $44.84M | $47.43M | $33.11M | $9.55M | $10.77M | $3.17M | $33.41M | $35.48M | $24.83M | $30.38M | $27.75M | $43.13M | $43.24M | $49.12M | $41.63M | $29.17M | $29.33M | $29.98M | $36.18M | $67.39M | $77.44M | $93.09M | $98.88M | $99.51M | $80.84M | $126.04M | $115.56M | $170.59M | $180.46M | $148.14M | $124.56M | $152.9M | $145.47M | $202.39M | $141.28M | $113.64M | $127.15M | $94.73M | $104.8M | $93.56M | $83.66M | $49.44M | $85.41M | $31.9M | $48.53M | $37.53M | $105.94M | $47.94M | $21.9M | $18.42M | $42.16M | $25.63M | $18.2M | $10.05M | -$802K | -$487K | -$3.9M | -$1.54M | -$3.41M | -$1.68M | -$5.89M | $1.25M | $1.21M | $2.75M | $3.06M | $3.27M | $2.87M | $4.15M | $3.73M | $5.26M | $5.54M | $4.08M | $3.68M | $2.62M | $2.1M | $1.9M | $6M | $2.99M | $3.78M | $3.93M | $4.1M | $5.38M | $5.32M | $5.96M | $2.17M | $5.29M | $4.69M | $3.52M | -$13.07M | $2.32M | $3.55M | $3.76M | $4.27M | $2.06M | $1.54M | $2.35M | $3.13M | $819.92K | -$100K | -$1M | -$2M | -$1.5M | -$900K | -$900K |
| $35.98M | $28.79M | $39.95M | $35.22M | $26.7M | $23.56M | $24.02M | $25.2M | $21.35M | $21.05M | $26.72M | $23.36M | $23.57M | $23.38M | $28.46M | $23.18M | $24.21M | $30.66M | $19.08M | $24.38M | $22.6M | $18.64M | $20.4M | $16.72M | $17.64M | $18.03M | $17.88M | $15.92M | $17.7M | $24.45M | $28.87M | $25.66M | $29.56M | $17.99M | $37.7M | $29.11M | $24.74M | $26.51M | $25.34M | $16.69M | $23.27M | $25.42M | $27.54M | $24.58M | $18.16M | $27.34M | $25.01M | $25.16M | $29.26M | $27.72M | $30.36M | $29.2M | $32.78M | $33.96M | $11.51M | $34.14M | $34.66M | $34.88M | $3.58M | $22.52M | $23.47M | $33.02M | $14.12M | $16.61M | $17.96M | $21.42M | $7.13M | $7.07M | $23.16M | $5.73M | $9.91M | $11.12M | $27.29M | $10.78M | $7.05M | $7.71M | $4.62M | $7.43M | $6.01M | $4.78M | $3.68M | $4.56M | $4.43M | $3.83M | $2.51M | $3.06M | $1.56M | $1.66M | $1.26M | $4.56M | $3.72M | $1.32M | $991K | $1.04M | $1.01M | $827K | $723.95K | $679.09K | $960.55K | $851.02K | $727.74K | $756.74K | $1.1M | $926.88K | $810.81K | $758.67K | $2.03M | $613.33K | $818.16K | $596.22K | -$5.23M | $6.21M | $2.24M | $2.89M | $1.67M | $5.07M | $2.75M | $2.38M | $2.02M | $1.47M | $953.15K | $882.81K | $1.78M | $1.57M | -$1.1M | -$1M | -$600K | -$400K | -$200K | -$500K | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $14.95M | $14.77M | $20.3M | $16.31M | $14.79M | $12.44M | $11.7M | $12.48M | $14.81M | $12.72M | $15.89M | $12.61M | $12.75M | $12.97M | $19.6M | $10.27M | $9.68M | $13.49M | $11.75M | $10.23M | $12.26M | $12.67M | $11.83M | $9.71M | $9.79M | $10.77M | $9.91M | $10.62M | $11.09M | $10.45M | $16.15M | $12.68M | $17.9M | $10.63M | $21.67M | $15.74M | $14.27M | $17.57M | $15.19M | $11.69M | $13.68M | $13.45M | $18.11M | $12.75M | $13.95M | $23.12M | $19.47M | $21.09M | $24.79M | $23.24M | $23.07M | $19.05M | $22.15M | $25.99M | $1.37M | $22.55M | $24.08M | $25.82M | $18.56M | $15.22M | $18.46M | $28.81M | $22.41M | $11.22M | $14.65M | $17.58M | $8.43M | $7.44M | $16.66M | $8.76M | $9.91M | $6.22M | $19.73M | $9.8M | $7.05M | $7.71M | $4.62M | $7.43M | $6.01M | $4.78M | $3.68M | $4.56M | $4.43M | $3.83M | $2.51M | $3.06M | $1.56M | $1.66M | $1.26M | $4.56M | $3.72M | $1.32M | $991K | $1.04M | $1.01M | $827K | $723.95K | $679.09K | $960.55K | $851.02K | $727.74K | $756.74K | $1.1M | $926.88K | $810.81K | $758.67K | $2.03M | $613.33K | $818.16K | $596.22K | -$5.23M | $6.21M | $2.24M | $2.89M | $1.67M | $5.07M | $2.75M | $2.38M | $2.02M | $1.47M | $953.15K | $882.81K | $1.78M | $1.57M | -$1.1M | -$1M | -$600K | -$400K | -$200K | -$500K |
| Other Operating Expenses | $21.03M | $14.02M | $19.64M | $18.92M | $11.91M | $11.12M | $12.33M | $12.73M | $6.54M | $8.34M | $10.84M | $10.75M | $10.82M | $10.42M | $8.86M | $12.91M | $14.53M | $17.17M | $7.33M | $14.15M | $10.34M | $5.97M | $8.57M | $7.01M | $7.85M | $7.26M | $7.97M | $5.3M | $6.61M | $13.99M | $12.72M | $12.98M | $11.66M | $7.36M | $16.03M | $13.37M | $10.47M | $8.93M | $10.16M | $5M | $9.58M | $11.97M | $9.43M | $11.83M | $4.21M | $4.23M | $5.54M | $4.07M | $4.47M | $4.48M | $7.29M | $10.14M | $10.63M | $7.96M | $10.14M | $11.59M | $10.58M | $9.06M | -$14.97M | $7.3M | $5.01M | $4.21M | -$8.3M | $5.39M | $3.31M | $3.85M | -$1.3M | -$377K | $6.5M | -$3.04M | - | $4.9M | $7.56M | $987K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1 | -$1 | $0 | - | -$1 | - | - | -$1 | $1 | - | $0 | -$1 | - | - | - | -$1 | - | -$1 | - | $1 | $1 | $1 | - | - | - | - | - | - | - | - |
Operating Income | $212.44M | $261.43M | $249.18M | $172.53M | $196.9M | $123.2M | $170.12M | $100.94M | $87.72M | $57.53M | $67.84M | $43.74M | $31.09M | $30.37M | $13.86M | $8.99M | $26.9M | $6.19M | $60.61M | $54.08M | $43.32M | $48.71M | $73.28M | $93.87M | $71.04M | $32.9M | $26.95M | $31.51M | $15.41M | -$14.89M | -$18.11M | -$22.49M | $3.85M | $17.49M | -$12.86M | $1.28M | $3M | $16.62M | $17.9M | $32.43M | $18.37M | $3.75M | $1.79M | $5.4M | $18.03M | $40.04M | $52.44M | $67.93M | $69.61M | $71.8M | $50.49M | $96.84M | $82.79M | $136.63M | $168.96M | $114M | $89.9M | $118.02M | $141.88M | $179.87M | $117.81M | $80.63M | $86.22M | $78.12M | $86.84M | $72.13M | $57.89M | $33.35M | $51.25M | $21.71M | $31.73M | $19.64M | $66.31M | $28.34M | $6.64M | $6.64M | $32.89M | $15.09M | $12.43M | $3.44M | -$4.57M | -$5.13M | -$10.74M | $9.17M | -$8.33M | -$6.81M | -$8.63M | -$1.54M | -$1.11M | -$2.87M | -$3.5M | -$675K | -$598K | $636K | -$302K | $2M | $2.37M | $957.76K | $456.76K | -$489.2K | -$890.34K | -$157.94K | -$824.23K | $113.11K | $878.38K | $1.59M | $73.13K | $1.57M | $1.09M | $2.19M | $3.77M | -$4.18M | -$1.02M | -$2.61M | -$18.44M | -$6.37M | -$3.41M | -$1.73M | -$943.25K | -$1.47M | $0 | $809.24K | $478.36K | -$1.12M | $1.3M | $400K | -$1M | -$800K | -$500K | -$200K |
| $14.73M | -$719K | -$29.43M | -$62.44M | -$24.68M | -$80.94M | $6.74M | $28.32M | -$9.63M | -$6.33M | -$22.17M | $2.31M | $9.21M | $1.71M | $391.75M | -$10.94M | -$16.52M | -$21.01M | -$14.2M | -$39.3M | -$2.19M | -$5.63M | -$58.4M | -$9.85M | $1.37M | -$15.83M | $71.67M | -$11.61M | $5.35M | -$6.45M | -$330.51M | -$107.54M | -$6.38M | -$1.2M | -$6.4M | -$145K | $1.57M | $934K | -$10.45M | -$817K | $135K | -$2.86M | -$1.64B | -$9.63M | -$251.04M | -$8.39M | -$7.03M | -$662K | $2.82M | -$303K | -$819.18M | -$10.61M | -$2.95M | $1.15M | -$19.18M | -$1.2M | -$3.59M | -$16.48M | -$1.18M | -$6.43M | $353K | -$1.67M | -$16.16M | $18.43M | $1.9M | $2.2M | $2K | $1.97M | $3.59M | -$849K | $72.77M | -$309K | $10.13M | $2.1M | -$4.29M | $1.51M | $2.2M | $3.96M | -$1.88M | $530K | $2.32M | -$825K | -$14.41M | $1.94M | -$1.22M | -$1.15M | $109K | $1.6M | -$1.82M | -$306K | -$42.54M | -$663K | $2.38M | $2.27M | -$874K | -$509K | $345.15K | -$165.07K | -$530.23K | $32.95K | $76.01K | -$107.2K | $1.05M | -$270.81K | -$270.27K | $137.94K | $1.03M | -$68.15K | -$409.08K | $132.49K | -$7.98M | -$103.44M | $68.03K | $140.99K | -$76.03M | -$796.47K | -$217.34K | $649.96K | $1.23M | $73.45K | $1.25M | -$294.27K | -$222.42K | $298.15K | $100K | - | -$200K | $500K | $200K | $200K | |
| Non-Operating Interest Income | - | - | $7.83M | $8.56M | - | - | $6.6M | $6.06M | $6.24M | $8.18M | $7.77M | $6.06M | $2.72M | $3.73M | $4.14M | $2.1M | $1.41M | $1.16M | -$2.84M | $1.55M | $2.49M | $1.62M | - | $2.57M | $1.45M | $1.13M | -$992K | $920K | $1.53M | $1.7M | - | $3.96M | $2.18M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $382K | $8.97M | $4.02M | $671K | $679K | $996K | $1.17M | $196K | - | $3.23M | $12.63M | $3.71M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $10.17M | - | $7.53M | $7.42M | $669K | $12.24M | $6.19M | $7.28M | $5.75M | $4.03M | $8.7M | $6.36M | $6.67M | $8.77M | $9.08M | $8.72M | $8.76M | $8.65M | $861K | $40.85M | $8.95M | $9.31M | $8.18M | $18.13M | $11.65M | $16.21M | $11.57M | $13.17M | $12.59M | $6.7M | - | $329K | $2.69M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $588K | $1.48M | $1.45M | $688K | -$76K | $2.29M | $1.53M | $1.59M | $1.83M | $1.99M | $1.66M | $2.61M | $589K | $77K | $158K | $81K | - | $756K | $1.87M | $1.03M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $24.89M | -$719K | -$29.74M | -$63.59M | -$24.01M | -$68.7M | $6.33M | $29.54M | -$10.11M | -$10.49M | -$21.24M | $2.61M | $13.17M | $6.74M | $396.69M | -$4.32M | -$9.17M | -$13.51M | -$10.5M | $1K | $4.27M | $2.06M | -$50.22M | $5.71M | $11.57M | -$761K | $84.23M | $642K | $16.41M | -$1.45M | -$330.51M | -$111.17M | -$5.86M | -$1.2M | -$6.4M | -$145K | $1.57M | $934K | -$10.45M | -$817K | $135K | -$2.86M | -$1.64B | -$9.63M | -$251.04M | -$8.39M | -$7.03M | -$662K | $2.82M | -$303K | -$819.18M | -$10.61M | -$2.95M | $1.15M | -$18.59M | $286K | -$2.15M | -$15.79M | -$1.25M | -$4.14M | $1.88M | -$77K | -$14.71M | $11.45M | -$460K | $4.14M | -$88K | $1.05M | $2.58M | -$964K | $72.77M | -$2.78M | -$622K | -$579K | -$4.29M | $1.51M | $2.2M | $3.96M | -$1.88M | $530K | $2.32M | -$825K | -$14.41M | $1.94M | -$1.22M | -$1.15M | $109K | $1.6M | -$1.82M | -$306K | -$42.54M | -$663K | $2.38M | $2.27M | -$874K | -$509K | $345.15K | -$165.07K | -$530.23K | $32.95K | $76.01K | -$107.2K | $1.05M | -$270.81K | -$270.27K | $137.94K | $1.03M | -$68.15K | -$409.08K | $132.49K | -$7.98M | -$103.44M | $68.03K | $140.99K | -$76.03M | -$796.47K | -$217.34K | $649.96K | $1.23M | $73.45K | $1.25M | -$294.27K | -$222.42K | $298.15K | $100K | - | -$200K | $500K | $200K | $200K |
Income Before Tax | $227.17M | $246.75M | $219.74M | $110.09M | $172.22M | $42.26M | $176.86M | $129.26M | $78.08M | $51.19M | $45.67M | $45.32M | $40.3M | $32.07M | $405.61M | -$1.96M | $10.38M | -$14.82M | $52.08M | $14.79M | $41.13M | $43.08M | $16.2M | $84.02M | $72.42M | $15.93M | $98.63M | $18.98M | $17.19M | -$21.34M | -$346.3M | -$130.03M | -$2.53M | $12.73M | -$20.37M | $90K | $4.63M | $16.45M | $8.23M | $30.86M | $14.42M | -$4.8M | -$1.643B | -$7.55M | -$237.51M | $26.48M | $39.78M | $60.44M | $64.51M | $63.09M | -$777.8M | $76.48M | $68.78M | $127.28M | $145.67M | $112.81M | $86.31M | $101.54M | $141.09M | $173.82M | $118.57M | $79.33M | $70.06M | $88.09M | $84.72M | $73.66M | $57.21M | $35.32M | $54.39M | $20.67M | $89.92M | $16.11M | $70.13M | $26.73M | -$3.94M | $9.19M | $33.97M | $18.28M | $4.62M | $5.28M | -$15K | -$6M | -$25.19M | -$5.9M | -$8.56M | -$7.43M | -$8.52M | $39K | -$2.93M | -$3.18M | -$46.04M | -$1.53M | $1.92M | $2.71M | -$1.39M | $1.26M | $2.4M | $404.19K | -$995.28K | -$752.8K | -$931.99K | -$849.35K | $505.91K | -$336.02K | $135.14K | $1.24M | $554.07K | $1.77M | $1.5M | $1.66M | -$5.02M | -$108.61M | -$3.27M | -$3.31M | -$95.19M | -$8.91M | -$4.13M | -$2.02M | - | - | - | - | - | - | - | - | - | -$500K | -$300K | - |
Income Tax | $54.5M | $111.01M | -$32.54M | $53.92M | $33.3M | -$32.61M | $68.77M | $28.22M | $21.71M | $16.05M | -$46.01M | $51.98M | $38.87M | $12.73M | -$5.26M | $26.45M | $33.38M | $24.93M | $94.8M | $5.63M | $12.71M | $26.84M | -$4.63M | $40.73M | $25.24M | $21.41M | $9.84M | $15.89M | $8.01M | $6.03M | -$115.82M | $661K | $21.58M | $7.08M | $4.21M | $7.09M | -$2.69M | $10.78M | $33.04M | $12.65M | $5.72M | $4.8M | -$297.46M | $89.89M | -$29.97M | $32.99M | $24.93M | $38.9M | $25M | $32.44M | -$89.59M | $38.15M | $24.55M | $171.25M | $29.31M | $34.44M | $36.81M | $27.73M | $45.07M | $63.08M | $36.82M | $20.63M | $24.36M | $13.33M | $25M | $20.36M | $22.54M | $4.94M | $14.41M | $7.24M | -$5.11M | -$1.63M | $19.23M | $5.99M | $5.17M | $3.98M | $7.24M | $5.7M | -$720K | $78K | -$230K | $1.46M | -$2.59M | $604K | $2.5M | -$20K | $1.75M | $1.38M | -$1.26M | -$2.52M | $2.16M | $104K | $83K | $118K | $721K | -$118K | $498.25K | $20.08K | $138.2K | $98.22K | $58.83K | $62.8K | $195.56K | -$39.92K | $67.57K | $206.91K | -$1.43M | $1.02M | $272.72K | $198.74K | $835.39K | $65.35K | $136.05K | $211.49K | $110.49K | $217.22K | $434.69K | $216.65K | - | - | - | - | - | - | - | - | - | -$300K | -$100K | - |
Net Income | $172.67M | $135.74M | $240.91M | $55.05M | $134.8M | $73.53M | $106.68M | $91.27M | $55.26M | $33.76M | $90.54M | -$7.87M | $496K | $18.22M | $33.39M | -$58.65M | -$24.08M | -$384.99M | -$39.6M | -$51.6M | -$58.35M | $13.85M | $20.83M | $44.38M | $47.17M | -$5.47M | $88.78M | $3.09M | $9.18M | -$27.37M | -$230.48M | -$130.69M | -$24.11M | $5.65M | -$24.58M | -$7M | $7.53M | $2.67M | -$34.19M | $21.95M | -$330.74M | -$3.89M | -$1.345B | -$95.64M | -$197.59M | -$6.51M | $14.85M | $21.54M | $39.51M | $30.64M | -$688.21M | $38.33M | $44.23M | -$43.97M | $116.36M | $78.37M | $49.51M | $73.82M | $96.03M | $110.74M | $81.75M | $58.7M | $45.71M | $74.77M | $59.73M | $53.31M | $34.67M | $30.38M | $39.98M | $13.42M | $100.13M | $17.73M | $50.9M | $20.74M | -$9.11M | $5.21M | $26.73M | $12.58M | $5.34M | $5.2M | $215K | -$7.46M | -$22.6M | -$6.51M | -$11.06M | -$7.41M | -$10.26M | -$1.34M | -$1.67M | -$663K | -$48.2M | -$1.63M | $1.83M | $2.59M | -$2.11M | $1.37M | $1.9M | $384.11K | -$1.13M | -$851.02K | -$990.81K | -$912.15K | $310.35K | -$296.09K | $67.57K | $1.03M | $1.98M | $749.63K | $1.23M | $1.46M | -$5.86M | -$108.67M | -$1.97M | -$3.52M | -$95.27M | -$8.11M | -$4.56M | -$2.31M | -$1.16M | -$2.06M | $1.03M | $294.27K | $190.98K | -$968.99K | $1.5M | $900K | -$1.2M | -$200K | -$200K | $200K |
Minority Interests | $148K | $641K | -$94K | $973K | $3.21M | -$1.13M | -$1.61M | $3.71M | $225K | -$156K | $1.89M | -$131K | $389K | $1.1M | $2.82M | $4.01M | -$1.19M | $67.39M | -$398K | -$620K | $2.61M | -$1.91M | $1.97M | $2.71M | $1.92M | $593K | $2.38M | $1.14M | $2.97M | $407K | $12.31M | $2.65M | -$281K | $3.07M | $3.78M | $2.82M | $3.69M | $1.17M | $1.64M | -$1.21M | $874K | $1.42M | $107.45M | -$453K | -$1.02M | -$1.73M | -$936K | -$1.74M | -$1.88M | $625K | $658K | -$1.92M | -$957K | -$1.5M | -$1.38M | -$2.53M | -$2.88M | -$5.97M | -$7.18M | -$8.27M | -$6.89M | -$6.23M | -$2.13M | -$5.13M | -$4.02M | -$2.81M | -$1.38M | -$229K | -$1.02M | -$362K | $598K | -$690K | -$5.01M | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$1.43M | - | -$30.73K | -$1.01M | - | $72.22K | $71.52K | $73.45K | $73.32K | $73.57K | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $172.82M | $136.38M | $240.82M | $56.03M | $138.01M | $72.4M | $105.07M | $94.97M | $55.48M | $33.61M | $92.42M | -$8M | $885K | $19.32M | $36.2M | -$54.64M | -$25.27M | -$317.6M | -$40M | -$52.22M | -$55.74M | $11.94M | $22.79M | $47.09M | $49.09M | -$4.88M | $91.17M | $4.23M | $12.15M | -$26.97M | -$218.17M | -$128.05M | -$24.39M | $8.72M | -$20.81M | -$4.18M | $11.22M | $3.83M | -$32.55M | $20.74M | -$329.86M | -$2.48M | -$1.238B | -$96.09M | -$198.6M | -$8.24M | $13.92M | $19.79M | $37.63M | $31.27M | -$687.55M | $36.41M | $43.27M | -$45.46M | $114.98M | $75.85M | $46.62M | $67.85M | $88.85M | $102.48M | $74.87M | $52.47M | $43.57M | $69.64M | $55.71M | $50.5M | $33.29M | $30.15M | $38.96M | $13.06M | $100.72M | $17.04M | $45.89M | $20.74M | -$9.11M | $5.21M | $26.73M | $12.58M | $5.34M | $5.2M | $215K | -$7.46M | -$22.6M | -$6.51M | -$11.06M | -$7.41M | -$10.26M | -$1.34M | -$1.67M | -$663K | -$48.2M | -$1.63M | $1.83M | $2.59M | -$2.11M | $1.37M | $1.9M | $384.11K | -$1.13M | -$851.02K | -$990.81K | -$912.15K | $310.35K | -$296.09K | $67.57K | $1.03M | $1.98M | $749.63K | $1.23M | $1.46M | -$5.86M | -$108.67M | -$3.4M | -$3.52M | -$95.3M | -$9.12M | -$4.56M | -$2.24M | -$1.09M | -$1.98M | $1.1M | $367.84K | $190.98K | -$968.99K | $1.5M | $900K | -$1.2M | -$200K | -$200K | $200K |
Shares Outstanding (Basic) | 251.45M | 197.73M | - | 202.74M | 204.91M | 204.76M | - | 204.52M | 204.08M | 202.71M | - | 202.47M | 188.8M | 184.02M | - | 183.78M | 183.78M | 182.36M | - | 182.45M | 181.6M | 174.53M | - | 173.82M | 169.87M | 165.21M | - | 158.46M | 158.37M | 158.32M | - | 158.29M | 158.55M | 158.46M | - | 157.12M | 143.36M | 143.32M | - | 143.32M | 143.32M | 143.32M | - | 143.32M | 143.32M | 143.32M | - | 143.26M | 143.25M | 143.24M | - | 143.01M | 143.01M | 142.9M | - | 142.56M | 142.29M | 123.03M | - | 109.82M | 109.8M | 109.66M | - | 109.21M | 107.88M | 107.6M | - | 78.32M | 74.1M | 73.97M | - | 72.71M | 68.97M | 68.91M | - | 68.77M | 68.64M | 68.29M | - | 68.18M | 68.1M | 74.56M | - | 65.07M | 55.32M | 55.27M | - | 50.99M | 50.94M | 50.85M | - | 44.6M | 42.58M | 41.99M | - | 34.46M | 20.47M | 20.47M | - | 14.38M | 14.38M | 14.38M | - | 31.98M | 29.99M | 29.99M | - | 22.02M | 12M | 14.67M | - | 14.72M | 14.29M | 14.29M | - | 14M | 15.75M | 15.5M | - | 3.86M | 3.75M | 3.33M | - | 3.25M | 3M | 2.57M | - | 1.33M | 4M | 4M |
Shares Outstanding (Diluted) | 253.97M | 200.87M | - | 205.15M | 206.96M | 206.5M | - | 206.15M | 205.49M | 203.93M | - | 202.47M | 189.68M | 184.87M | - | 183.78M | 183.78M | 182.36M | - | 183.95M | 181.6M | 177.23M | - | 178.13M | 173.79M | 165.21M | - | 161.74M | 161.28M | 158.32M | - | 158.29M | 158.55M | 158.46M | - | 157.12M | 143.5M | 143.46M | - | 143.32M | 143.32M | 143.32M | - | 143.32M | 143.32M | 143.32M | - | 143.26M | 143.25M | 143.24M | - | 143.07M | 143.09M | 143.07M | - | 142.67M | 142.61M | 123.57M | - | 110.26M | 110.34M | 110.3M | - | 109.55M | 108.24M | 108.18M | - | 78.47M | 74.37M | 74.37M | - | 73.06M | 69.25M | 69.18M | - | 69M | 68.98M | 68.83M | - | 68.18M | 68.1M | 74.56M | - | 65.07M | 55.32M | 55.27M | - | 50.99M | 50.94M | 50.85M | - | 44.6M | 42.58M | 41.99M | - | 34.46M | 20.47M | 20.47M | - | 14.38M | 14.38M | 14.38M | - | 31.98M | 29.99M | 29.99M | - | 22.02M | 12M | 14.67M | - | 14.72M | 14.29M | 14.29M | - | 14M | 15.75M | 15.5M | - | 3.86M | 3.75M | 3.33M | - | 3.25M | 3M | 2.57M | - | 1.33M | 4M | 4M |
EPS (Basic) | $0.69 | $0.69 | - | $0.28 | $0.67 | $0.35 | - | $0.46 | $0.27 | $0.17 | - | -$0.04 | $0.01 | $0.10 | - | -$0.30 | -$0.14 | -$1.74 | - | -$0.29 | -$0.31 | $0.07 | - | $0.27 | $0.29 | -$0.03 | - | $0.03 | $0.08 | -$0.17 | - | -$0.81 | -$0.15 | $0.05 | - | -$0.05 | $0.10 | $0.05 | - | $0.15 | -$2.30 | -$0.05 | - | -$0.65 | -$1.40 | -$0.05 | - | $0.15 | $0.25 | $0.20 | - | $0.25 | $0.30 | -$0.30 | - | $0.55 | $0.35 | $0.55 | - | $0.95 | $0.70 | $0.50 | - | $0.65 | $0.50 | $0.45 | - | $0.40 | $0.55 | $0.20 | - | $0.25 | $0.65 | $0.30 | - | $0.10 | $0.40 | $0.20 | - | $0.10 | $0.0032 | -$0.10 | - | -$0.10 | -$0.20 | -$0.12 | - | -$0.026 | -$0.05 | -$0.013 | - | -$0.05 | $0.05 | $0.05 | - | $0.05 | $0.066 | $0.019 | - | -$0.063 | -$0.033 | -$0.063 | - | -$0.0093 | $0.0023 | $0.035 | - | $0.034 | $0.10 | $0.099 | - | -$7.38 | -$0.24 | -$0.25 | - | -$0.65 | -$0.29 | -$0.14 | - | -$0.51 | $0.29 | $0.11 | - | -$0.30 | $0.50 | $0.35 | - | -$0.15 | -$0.05 | $0.05 |
EPS (Diluted) | $0.68 | $0.68 | - | $0.27 | $0.67 | $0.35 | - | $0.46 | $0.27 | $0.16 | - | -$0.04 | $0.01 | $0.10 | - | -$0.30 | -$0.14 | -$1.74 | - | -$0.29 | -$0.31 | $0.07 | - | $0.26 | $0.28 | -$0.03 | - | $0.03 | $0.08 | -$0.17 | - | -$0.81 | -$0.15 | $0.05 | - | -$0.05 | $0.10 | $0.05 | - | $0.15 | -$2.30 | -$0.05 | - | -$0.65 | -$1.40 | -$0.05 | - | $0.15 | $0.25 | $0.20 | - | $0.25 | $0.30 | -$0.30 | - | $0.55 | $0.35 | $0.55 | - | $0.95 | $0.70 | $0.50 | - | $0.65 | $0.50 | $0.45 | - | $0.40 | $0.50 | $0.20 | - | $0.25 | $0.65 | $0.30 | - | $0.10 | $0.40 | $0.20 | - | $0.10 | $0.0032 | -$0.10 | - | -$0.10 | -$0.25 | -$0.12 | - | -$0.026 | -$0.05 | -$0.013 | - | -$0.05 | $0.05 | $0.05 | - | $0.05 | $0.066 | $0.019 | - | -$0.063 | -$0.033 | -$0.063 | - | -$0.0093 | $0.0023 | $0.035 | - | $0.034 | $0.10 | $0.099 | - | -$7.38 | -$0.24 | -$0.25 | - | -$0.65 | -$0.29 | -$0.14 | - | -$0.51 | $0.29 | $0.11 | - | -$0.30 | $0.50 | $0.35 | - | -$0.15 | -$0.05 | $0.05 |
EBIT | $237.34M | $261.43M | $227.27M | $117.51M | $172.89M | $54.5M | $183.05M | $136.54M | $83.84M | $55.22M | $54.37M | $51.68M | $46.98M | $40.84M | $414.7M | $6.77M | $19.14M | -$6.17M | $52.94M | $55.64M | $50.08M | $52.39M | $24.37M | $102.15M | $84.07M | $32.14M | $110.2M | $32.15M | $29.79M | -$14.64M | -$454.07M | -$129.7M | $160K | $17.49M | -$16.91M | $1.28M | $3M | $16.62M | -$419K | $32.43M | $18.37M | $3.75M | -$1.916B | $5.4M | $18.03M | $40.04M | $41.51M | $67.93M | $69.61M | $71.8M | -$787.41M | $96.84M | $82.79M | $136.63M | $146.26M | $114M | $89.9M | $118.02M | $141.02M | $176.11M | $120.1M | $80.91M | $71.89M | $90.09M | $86.38M | $76.28M | $57.8M | $35.4M | $54.55M | $20.75M | $31.73M | $16.86M | $72M | $27.76M | $6.64M | $6.64M | $32.89M | $15.09M | $12.43M | $3.44M | -$4.57M | -$5.13M | -$10.74M | $9.17M | -$8.33M | -$6.81M | -$8.63M | -$1.54M | -$1.11M | -$2.87M | -$3.5M | -$675K | -$598K | $636K | -$302K | $2M | $2.37M | $957.76K | $456.76K | -$489.2K | -$890.34K | -$157.94K | -$824.23K | $113.11K | $878.38K | $1.59M | $73.13K | $1.57M | $1.09M | $2.19M | $3.77M | -$4.18M | -$1.02M | -$2.61M | -$18.44M | -$6.37M | -$3.41M | -$1.73M | -$943.25K | -$1.47M | $0 | $809.24K | $478.36K | -$1.12M | $1.3M | $400K | -$1M | -$800K | -$500K | -$200K |
EBITDA | $290.25M | $303.69M | $330.31M | $243.95M | $260.31M | $124.09M | $255.12M | $171.75M | $154.25M | $123.96M | $148.13M | $112.93M | $98.17M | $101.37M | $93.4M | $78.14M | $85.01M | $59.37M | $101.62M | $106.81M | $97.28M | $103.4M | $140.72M | $153.99M | $126.34M | $84.51M | $78.4M | $74.14M | $62.64M | $6.75M | -$94.4M | $1.3M | $40.51M | $50.97M | $17.16M | $25.28M | $19.21M | $36.1M | $31.04M | $51.17M | $37.16M | $23.89M | -$227.49M | $38.84M | $293.66M | $95.7M | $99.15M | $112.14M | $114.53M | $116.78M | $67.92M | $148.95M | $123.89M | $173.66M | $202.31M | $138.69M | $118.16M | $160.88M | $173.28M | $209.82M | $147.65M | $111.84M | $113.41M | $105.44M | $116.44M | $95.47M | $76.53M | $43.37M | $62.83M | $25.21M | -$34.15M | $35.24M | $84.96M | $37.16M | $19.13M | $9.2M | $35.34M | $14.24M | $14.06M | $4.74M | -$6.8M | -$4.22M | $6.08M | $11.64M | -$4.27M | -$3.58M | -$7.55M | -$2.01M | $1.78M | -$1.18M | $41.88M | $2.62M | -$499K | $843K | $3.59M | $4.94M | $4.47M | $3.57M | $5.48M | $1.74M | $2.19M | $1.25M | $3.85M | $2.33M | $3.28M | $3.03M | $1.04M | $4.84M | $4.93M | $5.23M | $15.39M | $102.53M | $2.4M | $493.48K | $61.28M | -$1.95M | $1.02M | $722.18K | $1.01M | $589.79K | -$659.87K | $1.77M | $1.57M | $103.7K | $900K | $0 | -$1.2M | -$1.6M | -$900K | -$600K |