Eastman Chemical Co.(EMN:US)
Market Cap$7.126B
Key Metrics
Price$62.33
Revenue (TTM)$6.352B
Holders Revenue (TTM)$431M
Gross Profit (TTM)$1.202B
Earnings (TTM)$259M
EBITDA (TTM)$925M
Op. Margin (TTM)8.64%
Dividend Yield5.35%
Holders Yield6.05%
Cash on hand$665M
Total Assets$15.222B
Net Assets$6.086B
Total Debt$5.22B
Key Metrics
Price$62.33
Revenue (TTM)$6.352B
Holders Revenue (TTM)$431M
Gross Profit (TTM)$1.202B
Earnings (TTM)$259M
EBITDA (TTM)$925M
Op. Margin (TTM)8.64%
Dividend Yield5.35%
Holders Yield6.05%
Cash on hand$665M
Total Assets$15.222B
Net Assets$6.086B
Total Debt$5.22B
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 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | - | $2.177B | $1.973B | $2.202B | $2.287B | $2.29B | $2.245B | $2.464B | $2.363B | $2.31B | $2.207B | $2.267B | $2.324B | $2.412B | $2.373B | $2.709B | $2.784B | $2.714B | $2.694B | $2.72B | $2.653B | $2.409B | $2.186B | $2.122B | $1.924B | $2.241B | $2.205B | $2.325B | $2.363B | $2.38B | $2.376B | $2.547B | $2.621B | $2.607B | $2.362B | $2.465B | $2.419B | $2.303B | $2.188B | $2.287B | $2.297B | $2.236B | $2.225B | $2.447B | $2.533B | $2.443B | $2.349B | $2.413B | $2.46B | $2.305B | $2.265B | $2.338B | $2.44B | $2.307B | $2.169B | $2.259B | $1.853B | $1.821B | $1.723B | $1.812B | $1.885B | $1.758B | $825M | $1.507B | $1.502B | $1.37B | $1.328B | $1.337B | $1.253B | $1.129B | $1.346B | $1.819B | $1.834B | $1.727B | $1.327B | $1.692B | $1.764B | $1.637B | $1.752B | $1.966B | $1.929B | $1.803B | $1.729B | $1.816B | $1.752B | $1.762B | $1.658B | $1.649B | $1.676B | $1.597B | $1.434B | $1.444B | $1.481B | $1.441B | $1.315B | $1.374B | $1.395B | $1.236B | $1.271B | $1.373B | $1.402B | $1.344B | $1.372B | $1.387B | $1.316B | $1.217B | $1.255B | $1.19B | $1.122B | $1.023B | $1.037B | $1.131B | $1.165B | $1.148B | $1.154B | $1.145B | $1.208B | $1.171B | $1.113B | $1.167B | $1.241B | $1.261B | $1.221B | $1.266B | $1.321B | $1.232B | $1.169B | $1.13B | $1.047B | $983M | $975.6M | $975.8M | $975.8M | $975.8M |
Cost of Revenue | - | $1.746B | $1.635B | $1.769B | $1.781B | $1.723B | $1.691B | $1.859B | $1.764B | $1.778B | $1.743B | $1.783B | $1.74B | $1.883B | $1.997B | $2.168B | $2.114B | $2.164B | $2.135B | $2.058B | $1.972B | $1.811B | $1.66B | $1.621B | $1.553B | $1.664B | $1.708B | $1.751B | $1.774B | $1.806B | $1.91B | $1.819B | $1.917B | $2.026B | $1.875B | $1.794B | $1.789B | $1.698B | $1.698B | $1.666B | $1.692B | $1.602B | $1.716B | $1.752B | $1.813B | $1.787B | $2.016B | $1.777B | $1.803B | $1.71B | $1.471B | $1.649B | $1.763B | $1.691B | $1.844B | $1.734B | $1.372B | $1.39B | $1.399B | $1.379B | $1.411B | $1.3B | $521M | $1.085B | $1.118B | $1.053B | $1.042B | $1.009B | $993M | $950M | $1.2B | $1.497B | $1.513B | $1.39B | $1.058B | $1.385B | $1.455B | $1.351B | $1.472B | $1.65B | $1.579B | $1.472B | $1.45B | $1.464B | $1.378B | $1.363B | $1.442B | $1.392B | $1.406B | $1.362B | $1.249B | $1.244B | $1.24B | $1.257B | $1.172B | $1.172B | $1.166B | $1.031B | $1.102B | $1.134B | $1.149B | $1.112B | $1.137B | $1.092B | $1.026B | $967M | $1.067B | $976M | $897M | $829M | $914M | $870M | $868M | $894M | $889M | $857M | $925M | $911M | $554M | $873M | $922M | $864M | $791M | $780M | $851M | $806M | $768M | $756M | $689M | $675M | - | - | - | - |
Gross Profit | - | $431M | $338M | $433M | $506M | $567M | $554M | $605M | $599M | $532M | $464M | $484M | $584M | $529M | $376M | $541M | $670M | $550M | $559M | $662M | $681M | $598M | $526M | $501M | $371M | $577M | $497M | $574M | $589M | $574M | $466M | $728M | $704M | $581M | $487M | $671M | $630M | $605M | $490M | $621M | $605M | $634M | $509M | $695M | $720M | $656M | $333M | $636M | $657M | $595M | $794M | $689M | $677M | $616M | $325M | $525M | $481M | $431M | $324M | $433M | $474M | $458M | $304M | $422M | $384M | $317M | $286M | $328M | $260M | $179M | $146M | $322M | $321M | $337M | $269M | $307M | $309M | $286M | $280M | $316M | $350M | $331M | $279M | $352M | $374M | $399M | $216M | $257M | $270M | $235M | $185M | $200M | $241M | $184M | $143M | $202M | $229M | $205M | $169M | $239M | $253M | $232M | $235M | $295M | $290M | $250M | $188M | $214M | $225M | $194M | $123M | $261M | $297M | $254M | $265M | $288M | $283M | $260M | $559M | $294M | $319M | $397M | $430M | $486M | $470M | $426M | $401M | $374M | $358M | $308M | - | - | - | - |
| - | $238M | $192M | $223M | $222M | $249M | $176M | $248M | $236M | $245M | $289M | $220M | $242M | $250M | $236M | $241M | $218M | $261M | $275M | $267M | $265M | $242M | $231M | $221M | $207M | $221M | $236M | $222M | $222M | $245M | $226M | $235M | $249M | $246M | $224M | $239M | $239M | $236M | $221M | $235M | $229M | $237M | $284M | $242M | $251M | $236M | $306M | $227M | $228M | $221M | $180M | $207M | $231M | $220M | $286M | $225M | $164M | $167M | $161M | $162M | $141M | $144M | $135M | $156M | $138M | $128M | $139M | $137M | $132M | $128M | $133M | $148M | $149M | $152M | $118M | $261M | $141M | $132M | $162M | $158M | $157M | $147M | $157M | $150M | $161M | $155M | $159M | $142M | $150M | $153M | $137M | $178M | $150M | $123M | $148M | $141M | $148M | $128M | $180M | $142M | -$135M | $136M | $132M | $128M | $117M | $118M | $150M | $139M | $129M | $123M | $127M | $120M | $133M | $121M | $136M | $140M | $126M | $126M | $132M | $125M | $129M | $130M | $141M | $148M | $129M | $122M | $133M | $113M | $121M | $110M | - | - | - | - | |
| Research and Development | - | $60M | $58M | $63M | $67M | $67M | $66M | $65M | $60M | $59M | $57M | $60M | $60M | $62M | $64M | $68M | $67M | $65M | $67M | $66M | $63M | $58M | $57M | $56M | $52M | $61M | $60M | $59M | $57M | $58M | $59M | $60M | $60M | $56M | $50M | $59M | $58M | $57M | $56M | $54M | $55M | $54M | $74M | $59M | $57M | $56M | $62M | $56M | $56M | $53M | $45M | $48M | $51M | $49M | $62M | $52M | $43M | $41M | $42M | $41M | $38M | $36M | $37M | $42M | $33M | $33M | $36M | $33M | $34M | $34M | $38M | $39M | $39M | $42M | $40M | $43M | $38M | $34M | $41M | $40M | $44M | $42M | $42M | $42M | $39M | $39M | $38M | $35M | $38M | $43M | $44M | $44M | $42M | $43M | $41M | $42M | $38M | $38M | $42M | $39M | $41M | $38M | $37M | $38M | $36M | $38M | $47M | $46M | $46M | $47M | $46M | $45M | $48M | $46M | $46M | $55M | $42M | $48M | $47M | $47M | $44M | $46M | $48M | $46M | $40M | $42M | $44M | $41M | $40M | $42M | - | - | - | - |
| Selling, General, and Administrative | - | $178M | $134M | $160M | $155M | $182M | $110M | $183M | $176M | $186M | $232M | $160M | $182M | $188M | $172M | $173M | $151M | $196M | $208M | $201M | $202M | $184M | $174M | $165M | $155M | $160M | $176M | $163M | $165M | $187M | $167M | $175M | $189M | $190M | $174M | $180M | $181M | $179M | $165M | $181M | $174M | $183M | $210M | $183M | $194M | $180M | $244M | $171M | $172M | $168M | $135M | $159M | $180M | $171M | $224M | $173M | $121M | $126M | $119M | $114M | $118M | $108M | $98M | $114M | $102M | $95M | $103M | $104M | $98M | $94M | $95M | $107M | $107M | $110M | $99M | $104M | $109M | $98M | $121M | $105M | $113M | $98M | $115M | $108M | $122M | $109M | $121M | $107M | $112M | $110M | $106M | $100M | $108M | $100M | $107M | $100M | $110M | $90M | $102M | $101M | $114M | $98M | $95M | $90M | $81M | $80M | $103M | $93M | $83M | $76M | $81M | $75M | $85M | $75M | $90M | $85M | $84M | $78M | $85M | $78M | $85M | $84M | $93M | $102M | $89M | $80M | $89M | $72M | $81M | $68M | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $7M | -$15M | - | - | - | $3M | - | - | - | - | - | - | $2M | $3M | - | -$21M | $114M | -$6M | - | - | $13M | - | $7M | - | - | - | $7M | - | - | - | - | -$13M | $34M | - | -$20M | - | -$1M | - | - | $36M | $2M | -$290M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | - | $193M | $146M | $210M | $284M | $318M | $378M | $357M | $363M | $287M | $175M | $264M | $342M | $279M | $140M | $300M | $452M | $289M | $284M | $395M | $416M | $356M | $295M | $280M | $164M | $356M | $261M | $352M | $367M | $329M | $240M | $493M | $455M | $335M | $263M | $432M | $391M | $369M | $269M | $386M | $376M | $397M | $225M | $453M | $469M | $420M | $27M | $409M | $429M | $374M | $614M | $482M | $446M | $396M | $39M | $300M | $317M | $264M | $155M | $278M | $333M | $314M | $169M | $266M | $246M | $189M | $147M | $191M | $128M | $51M | -$17M | $176M | $172M | $185M | $151M | $46M | $168M | $154M | $85M | $158M | $193M | $191M | $91M | $202M | $213M | $244M | $64M | $115M | $120M | $82M | $48M | $22M | $91M | $61M | -$6M | $61M | $81M | $77M | -$11M | $97M | $388M | $96M | $103M | $167M | $173M | $132M | -$15M | $75M | $96M | $71M | -$4M | $141M | $164M | $133M | $67M | $148M | $157M | $134M | $113M | $169M | $190M | $191M | $211M | $260M | $265M | $228M | $186M | $179M | $154M | $117M | -$2.476B | $975.8M | $975.8M | $975.8M |
| - | -$57M | -$134M | -$76M | -$115M | -$65M | -$81M | -$77M | -$76M | -$73M | $250M | -$65M | -$73M | -$85M | -$112M | -$19M | -$71M | -$2M | $245M | -$74M | -$523M | -$17M | -$270M | -$90M | -$165M | -$40M | -$252M | -$39M | -$51M | -$65M | -$169M | -$34M | -$25M | $15M | -$77M | -$29M | -$24M | -$28M | -$156M | -$97M | -$52M | -$74M | -$108M | -$100M | -$67M | -$164M | -$56M | -$111M | -$30M | -$52M | -$96M | -$48M | -$64M | -$51M | -$120M | -$79M | -$48M | -$20M | -$1M | -$24M | -$13M | -$13M | -$166M | -$22M | -$32M | -$18M | -$199M | -$20M | -$22M | -$49M | -$21M | -$28M | -$4M | -$16M | $44M | -$105M | $3M | $3M | $4M | -$14M | -$1M | -$6M | -$16M | -$2M | $115M | -$4M | -$11M | -$38M | -$80M | -$66M | $9M | -$497M | -$11M | $19M | -$1M | -$2M | $10M | -$14M | -$135M | -$24M | -$304M | -$6M | $4M | $15M | -$11M | $3M | -$78M | $9M | -$4M | -$8M | $4M | $10M | $6M | $2M | -$66M | $26M | $6M | -$1M | -$1M | $3M | $7M | $2M | $2M | -$2M | $10M | $4M | $4M | -$6M | $3M | - | - | - | - | - | |
| Non-Operating Interest Income | - | $2M | $2M | $2M | $3M | $4M | $4M | $4M | $4M | $4M | $2M | $2M | $3M | $3M | $3M | $2M | $0 | $1M | $1M | $1M | $0 | $1M | $1M | $2M | $0 | $1M | $1M | $1M | $0 | $1M | $0 | $0 | $2M | $1M | -$19M | $1M | $8M | $1M | $5M | $7M | $8M | $6M | $4M | $4M | $4M | $4M | $5M | $5M | $3M | $3M | $2M | $2M | $1M | $1M | $0 | $2M | $1M | $2M | - | $1M | $2M | $2M | - | $1M | $2M | $1M | - | $1M | $2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | - | $54M | $54M | $56M | $56M | $53M | $56M | $53M | $54M | $53M | $54M | $59M | $57M | $55M | $51M | $45M | $45M | $47M | $49M | $50M | $51M | $51M | $52M | $54M | $55M | $53M | $54M | $55M | $55M | $57M | $57M | $58M | $63M | $60M | $40M | $62M | $61M | $61M | $69M | $71M | $71M | $70M | $69M | $70M | $70M | $70M | $60M | $50M | $48M | $45M | $45M | $46M | $47M | $48M | $48M | $50M | $29M | $21M | $14M | $21M | $20M | $21M | $24M | $26M | $27M | $26M | $20M | $19M | $22M | $19M | - | $19M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | - | -$5M | -$82M | -$22M | -$62M | -$16M | -$29M | -$28M | -$26M | -$24M | $302M | -$8M | -$19M | -$33M | -$64M | $24M | -$26M | $44M | $293M | -$25M | -$472M | $33M | -$219M | -$38M | -$110M | $12M | -$199M | $15M | $4M | -$9M | -$112M | $24M | $36M | $74M | -$18M | $32M | $29M | $32M | -$92M | -$33M | $11M | -$10M | -$43M | -$34M | -$1M | -$98M | -$1M | -$66M | $15M | -$10M | -$53M | -$4M | -$18M | -$4M | -$72M | -$31M | -$20M | -$1M | $13M | -$4M | $5M | $6M | -$142M | $3M | -$7M | $7M | -$179M | -$2M | -$2M | -$30M | -$21M | -$9M | -$4M | -$16M | $44M | -$105M | $3M | $3M | $4M | -$14M | -$1M | -$6M | -$16M | -$2M | $115M | -$4M | -$11M | -$38M | -$80M | -$66M | $9M | -$497M | -$11M | $19M | -$1M | -$2M | $10M | -$14M | -$135M | -$24M | -$304M | -$6M | $4M | $15M | -$11M | $3M | -$78M | $9M | -$4M | -$8M | $4M | $10M | $6M | $2M | -$66M | $26M | $6M | -$1M | -$1M | $3M | $7M | $2M | $2M | -$2M | $10M | $4M | $4M | -$6M | $3M | - | - | - | - | - |
Income Before Tax | - | $136M | $12M | $134M | $169M | $253M | $297M | $280M | $287M | $214M | $425M | $199M | $269M | $194M | $28M | $281M | $381M | $287M | $529M | $321M | -$107M | $339M | $25M | $190M | -$1M | $316M | $9M | $313M | $316M | $264M | $71M | $459M | $430M | $350M | $186M | $403M | $359M | $341M | $113M | $289M | $324M | $323M | $117M | $353M | $403M | $256M | -$29M | $298M | $399M | $322M | $518M | $434M | $382M | $345M | -$81M | $221M | $269M | $245M | $149M | $254M | $320M | $301M | $3M | $244M | $214M | $157M | -$52M | $170M | $106M | $2M | -$25M | $148M | $153M | $153M | $162M | $32M | $151M | $140M | $104M | $136M | $171M | $165M | $85M | $177M | $304M | $217M | $19M | $48M | $10M | -$13M | $12M | -$471M | $49M | $29M | -$37M | $28M | $60M | $33M | -$142M | $39M | -$243M | $55M | $77M | $145M | $128M | $102M | -$77M | $49M | $64M | $37M | -$26M | $123M | $149M | $114M | $43M | $148M | $141M | $114M | $96M | $156M | $177M | $178M | $192M | $239M | $255M | $213M | $170M | $152M | $136M | $92M | - | - | - | - |
Income Tax | - | $29M | -$93M | $87M | $29M | $70M | -$34M | $99M | $56M | $49M | $114M | $20M | -$3M | $60M | $26M | -$20M | $124M | $51M | $149M | -$33M | $37M | $62M | -$9M | $25M | -$31M | $56M | -$18M | $46M | $57M | $55M | $36M | $46M | $84M | $60M | -$305M | $79M | $65M | $62M | -$5M | $56M | $67M | $72M | -$8M | $95M | $104M | $84M | -$46M | $86M | $107M | $88M | $169M | $125M | $116M | $97M | -$34M | $64M | $91M | $85M | $49M | $80M | $101M | $100M | -$3M | $82M | $73M | $52M | -$20M | $69M | $41M | $0 | -$23M | $48M | $38M | $38M | $43M | $12M | $49M | $47M | $9M | $41M | $57M | $60M | $19M | $54M | $98M | $55M | -$35M | $10M | -$74M | -$7M | $2M | -$135M | $14M | $11M | -$24M | $4M | $16M | $9M | -$50M | $12M | -$96M | $18M | $25M | $48M | $42M | $34M | -$25M | $16M | $21M | $12M | -$24M | $43M | $52M | $40M | $15M | $52M | $51M | $42M | $36M | $60M | $65M | $66M | $71M | $91M | $97M | $81M | $66M | $59M | $53M | $36M | - | - | - | - |
Net Income | - | $107M | $105M | $47M | $140M | $183M | $331M | $181M | $231M | $165M | $311M | $179M | $272M | $134M | $2M | $301M | $257M | $236M | $380M | $354M | -$144M | $277M | $34M | $165M | $30M | $260M | $27M | $267M | $259M | $209M | $35M | $413M | $346M | $290M | $491M | $324M | $294M | $279M | $118M | $233M | $257M | $251M | $125M | $258M | $299M | $172M | $17M | $212M | $294M | $234M | $349M | $309M | $266M | $248M | -$47M | $157M | $180M | $159M | $100M | $174M | $220M | $240M | $19M | $170M | $148M | $101M | -$32M | $101M | $65M | $2M | -$2M | $100M | $115M | $133M | $98M | $20M | $105M | $77M | $95M | $95M | $114M | $105M | $66M | $123M | $206M | $162M | $54M | $38M | $84M | -$6M | $10M | -$336M | $35M | $21M | -$13M | $24M | $44M | $6M | -$92M | $27M | -$147M | $37M | $52M | $97M | $86M | $68M | -$52M | $33M | $43M | $25M | -$2M | $80M | $97M | $74M | $28M | $96M | $90M | $72M | $60M | $96M | $112M | $112M | $121M | $148M | $158M | $132M | $104M | $93M | $83M | $56M | -$52.4M | -$52.2M | -$52.2M | -$52.2M |
Minority Interests | - | $0 | $0 | $0 | $0 | -$1M | -$1M | -$1M | -$1M | $0 | -$1M | -$1M | $0 | $0 | -$1M | $0 | -$1M | -$1M | -$2M | -$3M | -$2M | -$3M | -$2M | -$4M | -$3M | -$2M | -$1M | -$1M | -$1M | $0 | -$1M | -$1M | -$2M | $0 | $0 | -$1M | -$2M | -$1M | -$2M | -$1M | -$2M | $0 | -$1M | -$2M | -$2M | -$1M | -$1M | -$2M | -$2M | -$1M | -$3M | -$1M | -$2M | -$1M | - | -$3M | -$1M | -$1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | - | $107M | $105M | $47M | $140M | $182M | $330M | $180M | $230M | $165M | $310M | $178M | $272M | $134M | $1M | $301M | $256M | $235M | $378M | $351M | -$146M | $274M | $32M | $161M | $27M | $258M | $26M | $266M | $258M | $209M | $34M | $412M | $344M | $290M | $491M | $323M | $292M | $278M | $116M | $232M | $255M | $251M | $124M | $256M | $297M | $171M | $16M | $210M | $292M | $233M | $346M | $308M | $264M | $247M | -$47M | $154M | $179M | $158M | $100M | $174M | $220M | $240M | $19M | $170M | $148M | $101M | -$32M | $101M | $65M | $2M | -$2M | $100M | $115M | $133M | $98M | $20M | $105M | $77M | $95M | $95M | $114M | $105M | $66M | $123M | $206M | $162M | $54M | $38M | $84M | -$6M | $10M | -$336M | $35M | $21M | -$13M | $24M | $44M | $6M | -$92M | $27M | -$147M | $37M | $52M | $97M | $86M | $68M | -$52M | $33M | $43M | $25M | -$2M | $80M | $97M | $74M | $28M | $96M | $90M | $72M | $60M | $96M | $112M | $112M | $121M | $148M | $158M | $132M | $104M | $93M | $83M | $56M | -$52.4M | -$52.2M | -$52.2M | -$52.2M |
Shares Outstanding (Basic) | 114.3M | 114.2M | 114M | 114.4M | 115M | 115.2M | 115.6M | 116.4M | 117.3M | 117.4M | 118M | 118.5M | 118.8M | 118.9M | 119.5M | 121M | 124.8M | 129M | 132.5M | 135.3M | 135.9M | 136.1M | 135.6M | 135.3M | 135.3M | 136M | 135.9M | 136.8M | 137.8M | 139M | 139.8M | 140.6M | 141.9M | 142.8M | 143.3M | 144.3M | 145.3M | 146.2M | 146.5M | 147.2M | 147.8M | 147.8M | 148.4M | 148.6M | 148.6M | 148.7M | 148.5M | 148.7M | 149.5M | 151.4M | 153.2M | 154M | 154.4M | 154.4M | 153.6M | 152.9M | 138.1M | 137.3M | - | 139.1M | 141.4M | 141.4M | - | 143.8M | 144.6M | 144.4M | - | 145.2M | 145M | 145M | - | 148.4M | 152.32M | 156.47M | - | 166.67M | 169.35M | 167.39M | - | 163.79M | 164.03M | 164.06M | - | 162.91M | 161.57M | 158.82M | - | 152M | 155.56M | 171.43M | - | 154.48M | 152.17M | 155.56M | - | 154.84M | 151.72M | 171.43M | - | 153.8M | 153.13M | 154.17M | - | 153.2M | 153.57M | 154.55M | - | 156M | 156M | 157.4M | - | 158.2M | 158M | 156.8M | - | 156.4M | 156.4M | 155.2M | - | 155.8M | 157.4M | 159.4M | - | 162M | 165M | 166.2M | - | 165.4M | 165.4M | 165.2M | - | 165.29M | 165.29M | 165.29M |
Shares Outstanding (Diluted) | 115.3M | 115M | 114.9M | 115.4M | 116.2M | 116.5M | 116.9M | 117.8M | 118.6M | 118.2M | 118.7M | 119M | 119.6M | 119.7M | 120.5M | 122.3M | 126.4M | 130.7M | 134.6M | 137M | 135.9M | 137.6M | 137M | 136.3M | 136.1M | 136.5M | 137.1M | 137.8M | 139.1M | 140.1M | 141.1M | 142.4M | 144M | 144.8M | 144.8M | 145.5M | 146.4M | 147.2M | 147.5M | 148.2M | 148.9M | 148.8M | 149.5M | 149.8M | 149.8M | 149.7M | 150M | 150.3M | 151.3M | 153M | 155.6M | 156.4M | 156.7M | 156.7M | 153.6M | 156.4M | 141.2M | 140.7M | - | 142.4M | 145M | 144.6M | - | 146.6M | 147M | 146.6M | - | 147M | 146.2M | 145.8M | - | 150.2M | 155.41M | 158.33M | - | 166.67M | 172.13M | 169.23M | - | 165.22M | 166.42M | 165.35M | - | 164M | 164.14M | 162M | - | 155.1M | 157.01M | 171.43M | - | 154.48M | 152.17M | 155.56M | - | 154.84M | 151.72M | 171.43M | - | 154M | 153.13M | 154.17M | - | 153.4M | 153.57M | 154.55M | - | 156.8M | 156.8M | 157.6M | - | 159M | 159.8M | 158.4M | - | 157.8M | 157.6M | 156.4M | - | 157.2M | 159.2M | 161.2M | - | 163.8M | 166.4M | 167.4M | - | 166.4M | 165.8M | 165.4M | - | 165.29M | 165.29M | 165.29M |
EPS (Basic) | $1.60 | $0.93 | $0.93 | $0.41 | $1.22 | $1.58 | $2.85 | $1.55 | $1.96 | $1.40 | $2.63 | $1.50 | $2.28 | $1.13 | $0.01 | $2.48 | $2.05 | $1.82 | $2.85 | $2.60 | -$1.07 | $2.01 | $0.23 | $1.19 | $0.20 | $1.90 | $0.19 | $1.95 | $1.87 | $1.50 | $0.25 | $2.93 | $2.42 | $2.03 | $4.05 | $2.24 | $2.01 | $1.90 | $0.88 | $1.57 | $1.73 | $1.70 | $0.83 | $1.73 | $2 | $1.15 | $0.11 | $1.41 | $1.96 | $1.54 | $2.26 | $2 | $1.71 | $1.60 | -$0.35 | $1.01 | $1.30 | $1.15 | - | $1.19 | $1.49 | $1.56 | - | $1.19 | $1.03 | $0.70 | - | $0.70 | $0.45 | $0.015 | - | $0.68 | $0.76 | $0.85 | - | $0.12 | $0.62 | $0.46 | - | $0.58 | $0.70 | $0.64 | - | $0.76 | $1.28 | $1.02 | - | $0.25 | $0.54 | -$0.035 | - | -$2.18 | $0.23 | $0.14 | - | $0.16 | $0.29 | $0.035 | - | $0.18 | -$0.96 | $0.24 | - | $0.64 | $0.56 | $0.44 | - | $0.21 | $0.28 | $0.16 | - | $0.51 | $0.61 | $0.48 | - | $0.62 | $0.58 | $0.47 | - | $0.62 | $0.71 | $0.71 | - | $0.91 | $0.95 | $0.79 | - | $0.56 | $0.50 | $0.34 | - | $0.31 | $0.31 | $0.31 |
EPS (Diluted) | $1.59 | $0.93 | $0.92 | $0.40 | $1.20 | $1.57 | $2.82 | $1.53 | $1.94 | $1.39 | $2.61 | $1.49 | $2.27 | $1.12 | $0.01 | $2.46 | $2.03 | $1.80 | $2.81 | $2.57 | -$1.07 | $1.99 | $0.23 | $1.18 | $0.20 | $1.89 | $0.19 | $1.93 | $1.85 | $1.49 | $0.24 | $2.89 | $2.39 | $2 | $4.01 | $2.22 | $2 | $1.89 | $0.87 | $1.56 | $1.71 | $1.69 | $0.83 | $1.71 | $1.98 | $1.14 | $0.11 | $1.39 | $1.93 | $1.52 | $2.22 | $1.97 | $1.69 | $1.57 | -$0.35 | $0.99 | $1.27 | $1.12 | - | $1.16 | $1.46 | $1.52 | - | $1.16 | $1.01 | $0.69 | - | $0.69 | $0.45 | $0.015 | - | $0.67 | $0.74 | $0.84 | - | $0.12 | $0.61 | $0.46 | - | $0.58 | $0.69 | $0.64 | - | $0.75 | $1.26 | $1 | - | $0.25 | $0.54 | -$0.035 | - | -$2.18 | $0.23 | $0.14 | - | $0.16 | $0.29 | $0.035 | - | $0.18 | -$0.96 | $0.24 | - | $0.64 | $0.56 | $0.44 | - | $0.21 | $0.27 | $0.16 | - | $0.50 | $0.61 | $0.47 | - | $0.61 | $0.57 | $0.46 | - | $0.61 | $0.71 | $0.70 | - | $0.91 | $0.95 | $0.79 | - | $0.56 | $0.50 | $0.34 | - | $0.31 | $0.31 | $0.31 |
EBIT | - | $190M | $66M | $190M | $225M | $306M | $353M | $333M | $341M | $267M | $479M | $258M | $326M | $249M | $79M | $326M | $426M | $334M | $578M | $371M | -$56M | $390M | $77M | $244M | $54M | $369M | $63M | $368M | $371M | $321M | $128M | $517M | $493M | $410M | $226M | $465M | $420M | $402M | $182M | $360M | $395M | $393M | $186M | $423M | $473M | $326M | $31M | $348M | $447M | $367M | $563M | $480M | $429M | $393M | -$33M | $271M | $298M | $266M | $163M | $275M | $340M | $322M | $27M | $270M | $241M | $183M | -$32M | $189M | $128M | $21M | -$17M | $167M | $172M | $185M | $151M | $46M | $168M | $154M | $85M | $158M | $193M | $191M | $91M | $202M | $213M | $244M | $64M | $115M | $120M | $82M | $48M | $22M | $91M | $61M | -$6M | $61M | $81M | $77M | -$11M | $97M | $388M | $96M | $103M | $167M | $173M | $132M | -$15M | $75M | $96M | $71M | -$4M | $141M | $164M | $133M | $67M | $148M | $157M | $134M | $113M | $169M | $190M | $191M | $211M | $260M | $265M | $228M | $186M | $179M | $154M | $117M | -$2.476B | $975.8M | $975.8M | $975.8M |
EBITDA | - | $331M | $253M | $341M | $370M | $442M | $495M | $490M | $470M | $410M | $277M | $381M | $447M | $420M | $274M | $453M | $564M | $443M | $715M | $564M | $592M | $544M | $246M | $459M | $333M | $522M | $289M | $523M | $544M | $508M | $326M | $674M | $642M | $522M | $392M | $611M | $570M | $546M | $427M | $540M | $534M | $549M | $378M | $600M | $618M | $572M | $159M | $527M | $550M | $487M | $722M | $594M | $554M | $511M | $158M | $420M | $388M | $339M | $219M | $348M | $402M | $384M | $237M | $340M | $318M | $245M | $218M | $260M | $197M | $118M | $72M | $243M | $243M | $266M | $187M | $229M | $250M | $235M | $163M | $248M | $270M | $271M | $182M | $280M | $346M | $326M | $154M | $231M | $281M | $232M | $126M | $606M | $199M | $138M | $95M | $161M | $171M | $190M | $236M | $230M | $802M | $206M | $210M | $260M | $287M | $225M | $164M | $171M | $190M | $166M | $85M | $221M | $244M | $213M | $218M | $205M | $231M | $214M | $196M | $246M | $259M | $265M | $287M | $340M | $331M | $300M | $264M | $268M | $234M | $198M | -$2.476B | $975.8M | $975.8M | $975.8M |