FMC Corporation(FMC:US)
Market Cap$703.77M
Key Metrics
Price$5.62
Revenue (TTM)$3.251B
Holders Revenue (TTM)$167.6M
Gross Profit (TTM)$1.149B
Earnings (TTM)-$2.76B
EBITDA (TTM)$345.5M
Op. Margin (TTM)5.89%
Dividend Yield23.59%
Holders Yield23.81%
Cash on hand$390.9M
Total Assets$9.42B
Net Assets$1.85B
Total Debt$4.534B
Key Metrics
Price$5.62
Revenue (TTM)$3.251B
Holders Revenue (TTM)$167.6M
Gross Profit (TTM)$1.149B
Earnings (TTM)-$2.76B
EBITDA (TTM)$345.5M
Op. Margin (TTM)5.89%
Dividend Yield23.59%
Holders Yield23.81%
Cash on hand$390.9M
Total Assets$9.42B
Net Assets$1.85B
Total Debt$4.534B
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 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 | Dec 31, 1987 | Sep 30, 1987 | Jun 30, 1987 | Mar 31, 1987 | Dec 31, 1986 | Sep 30, 1986 | Jun 30, 1986 | Mar 31, 1986 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $867.1M | $758.6M | $1.083B | $542.2M | $1.051B | $791.4M | $1.224B | $1.065B | $1.038B | $918M | $1.146B | $981.9M | $1.015B | $1.344B | $1.622B | $1.377B | $1.452B | $1.351B | $1.414B | $1.194B | $1.242B | $1.196B | $1.152B | $1.085B | $1.155B | $1.25B | $1.197B | $1.014B | $1.206B | $1.192B | $1.219B | $923.6M | $1.154B | $1.108B | $979.6M | $646.2M | $656.8M | $596M | $865.6M | $628.8M | $615.3M | $606.4M | $899.3M | $830.7M | $887.1M | $659.4M | $1.092B | $819.1M | $794.9M | $756.9M | $1.131B | $957.4M | $876M | $910.7M | $1B | $821.9M | $905.2M | $940.7M | $908.6M | $862.1M | $812.2M | $795M | $810.5M | $772.5M | $776.8M | $756.5M | $722.1M | $713.3M | $700.3M | $690.5M | $737.7M | $820.8M | $806.6M | $750.2M | $674.3M | $626.6M | $657.9M | $674.1M | $588.4M | $572.2M | $592.3M | $594.1M | $522.2M | $510M | $565.6M | $552.4M | $513.7M | $497.5M | $534.3M | $505.7M | $506.9M | $470.5M | $510M | $434M | $459.7M | $476.6M | $482.4M | $434.2M | -$891.7M | $482.8M | $1.001B | $876.6M | $1.08B | $958.6M | $967.5M | $1.004B | $1.031B | $1.034B | $1.07B | $974.7M | $1.056B | $1.111B | $1.129B | $1.022B | $1.083B | $1.075B | $1.478B | $1.298B | $1.408B | $1.034B | $1.251B | $1.133B | $1.162B | $1.176B | $1.14B | $1.032B | $1.039B | $1.01B | $1.054B | $908.3M | $946.4M | $926.5M | $979.3M | $901.7M | $1.003B | $976.3M | $1.061B | $933.9M | $1.008B | $967.4M | $1.047B | $877.4M | $980.5M | $941M | $987.3M | $813.5M | $822.7M | $837.6M | $917.1M | $837.1M | $882.1M | $798.2M | $892.7M | $713.9M | $856.3M | $730M | $828.5M | $724.3M | $778.1M | $664.9M | $807.4M | $752.3M |
Cost of Revenue | $525M | $512M | $652.2M | $413.3M | $644.2M | $474.7M | $699.6M | $679M | $640.3M | $578.3M | $710.4M | $600.7M | $581.7M | $763M | $936.4M | $899.7M | $861.3M | $778.1M | $798.9M | $682.5M | $710.2M | $683.2M | $650.8M | $618.2M | $632.6M | $688.5M | $641.3M | $581.9M | $655.6M | $647.4M | $677.3M | $528.4M | $664M | $605.4M | $594.8M | $380.3M | $422.4M | $379.8M | $528M | $414.2M | $379.9M | $390.4M | $600.7M | $610.4M | $581.3M | $408.7M | $727M | $535.6M | $478.8M | $463.9M | $775.8M | $653M | $548.5M | $557.1M | $659.4M | $523.9M | $567.4M | $593.4M | $615.5M | $574.7M | $513.4M | $506.9M | $546.1M | $517.8M | $512.2M | $489.5M | $502.4M | $510M | $477.3M | $453.9M | $518M | $580.8M | $536.4M | $499.2M | $478.7M | $440.2M | $447.9M | $463.3M | $415.6M | $412.6M | $407.9M | $400.4M | $360.1M | $367.8M | $387.4M | $390.2M | $359.3M | $359.7M | $377.6M | $377.6M | $360.2M | $344.4M | $370.7M | $325.2M | $329.7M | $350.1M | $356.2M | $322.8M | -$710.1M | $367.4M | $733.4M | $660.9M | $779.9M | $696.6M | $620.6M | $716M | $706.8M | $729.9M | $715.8M | $675.1M | $728.8M | $772.9M | $771.2M | $704.1M | $769.6M | $733.3M | $1.016B | $914.5M | $978.8M | $682M | $887M | $740.5M | $852.5M | $792.5M | $751.3M | $686.9M | $724.6M | $693.8M | $693.2M | $601M | $676.2M | $651.9M | $673.6M | $606.9M | $704.4M | $688M | $728.1M | $634.3M | $728.2M | $681.5M | $710.2M | $598.9M | $711.6M | $649.9M | $665.9M | $532.6M | $446.6M | $610.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $342.1M | $246.6M | $431.1M | $128.9M | $406.3M | $316.7M | $524.7M | $386.4M | $398.1M | $339.7M | $435.7M | $381.2M | $432.8M | $581.3M | $685.6M | $477.5M | $591M | $572.7M | $614.7M | $511.5M | $531.8M | $512.4M | $501.4M | $466.4M | $522.7M | $561.5M | $556M | $432.4M | $550.5M | $544.7M | $541.9M | $395.2M | $490.4M | $502.5M | $384.8M | $265.9M | $234.4M | $216.2M | $337.6M | $214.6M | $235.4M | $216M | $298.6M | $220.3M | $305.8M | $250.7M | $365.2M | $283.5M | $316.1M | $293M | $354.9M | $304.4M | $327.5M | $353.6M | $340.6M | $298M | $337.8M | $347.3M | $293.1M | $287.4M | $298.8M | $288.1M | $264.4M | $254.7M | $264.6M | $267M | $219.7M | $203.3M | $223M | $236.6M | $219.7M | $240M | $270.2M | $251M | $195.6M | $186.4M | $210M | $210.8M | $172.8M | $159.6M | $184.4M | $193.7M | $162.1M | $142.2M | $178.2M | $162.2M | $154.4M | $137.8M | $156.7M | $128.1M | $146.7M | $126.1M | $139.3M | $108.8M | $130M | $126.5M | $126.2M | $111.4M | -$181.6M | $115.4M | $267.9M | $215.7M | $299.9M | $262M | $346.9M | $287.6M | $324.4M | $304.4M | $354.6M | $299.6M | $326.8M | $337.8M | $358.2M | $318.3M | $313M | $341.4M | $462.1M | $383.2M | $428.8M | $351.8M | $363.7M | $392.6M | $309M | $383.8M | $388.5M | $345.2M | $314.5M | $315.8M | $360.6M | $307.3M | $270.2M | $274.6M | $305.7M | $294.8M | $298.1M | $288.3M | $333M | $299.6M | $279.7M | $285.9M | $336.5M | $278.5M | $268.9M | $291.1M | $321.4M | $280.9M | $376.1M | $226.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $239.5M | $250.6M | $236.4M | $230.7M | $243.2M | $240.7M | $228.9M | $228.2M | $246.4M | $229.1M | $271.5M | $252.2M | $300.8M | $268.9M | $296.9M | $257.9M | $274.3M | $260.3M | $280.4M | $263M | $226.9M | $248.5M | $277.4M | $263.4M | $235.3M | $263.1M | $300.2M | $269.8M | $270M | $257.7M | $309.5M | $264.7M | $276.2M | $257.4M | $291M | $187.4M | $165.8M | $144.8M | $214M | $138.6M | $146.3M | $150.9M | $201.3M | $177.1M | $198.5M | $326.4M | $291.5M | $188.2M | $153.4M | $141.8M | $177.9M | $154.9M | $156M | $150.9M | $173.5M | $147.8M | $158.2M | $158.6M | $146.8M | $138.4M | $133.9M | $128.6M | $155.5M | $123.9M | $117.9M | $114.4M | $116.3M | $103M | $95.7M | $100.1M | $106.8M | $105.3M | $113M | $105.5M | $113.4M | $94.3M | $101.6M | $100.6M | $104.1M | $95.1M | $93.1M | $89.5M | $96.5M | $86M | $92.2M | $90.1M | $94.4M | $82.9M | $82.1M | $88.8M | $87.8M | $77.3M | $82.3M | $76.9M | $74.5M | $75.1M | $78.1M | $78.5M | $157.2M | $80.8M | $498.9M | $171.3M | $167.8M | $160.4M | $174M | $174.8M | $180.4M | $172.6M | $188.2M | $186.8M | $198.1M | $180.3M | $188.7M | $203.4M | $206.8M | $192.2M | $238.4M | $214.2M | $60.3M | $190.5M | $253.7M | $206.7M | $362.4M | $220.8M | $194M | $179.1M | $198.9M | $189.6M | $185.4M | $180.7M | $362.1M | $169.5M | $167.1M | $162.2M | $188.9M | $161.6M | $174.5M | $153.9M | $174M | $151.1M | $160.1M | $145.8M | $163.2M | $162.7M | $164.7M | $153.3M | $268M | $107M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | $60.4M | $65.5M | $67.7M | $63.3M | $66.4M | $68.7M | $72.2M | $69M | $75.9M | $60.9M | $81.8M | $80.9M | $87.7M | $78.4M | $84.4M | $78.5M | $79.5M | $71.8M | $85.3M | $79.5M | $65.9M | $74M | $84.6M | $71.7M | $64.3M | $67.3M | $76.4M | $77.4M | $73.1M | $71.2M | $77.7M | $70.1M | $75.9M | $64.9M | $51.1M | $30.2M | $32M | $28.2M | $38.2M | $30.6M | $33.2M | $34.2M | $40.9M | $37.2M | $39M | $26.6M | $38.4M | $30.2M | $32.5M | $25.8M | $33M | $29M | $27.7M | $28M | $31.4M | $28.1M | $28.4M | $28.5M | $29.7M | $27.8M | $25M | $22.7M | $30.7M | $24M | $22.3M | $23.5M | $28.6M | $23.2M | $21M | $20M | $25.6M | $23.4M | $23M | $21.8M | $27.2M | $20.5M | $23.7M | $23.2M | $26.7M | $25.6M | $22.6M | $22M | $23.2M | $22.9M | $23.7M | $24.6M | $26.3M | $22.5M | $20.7M | $23.9M | $25.2M | $20.1M | $22M | $20.1M | $21.6M | $19.4M | $20.4M | $20.6M | -$16.1M | $25M | $41.3M | $36.6M | $43.3M | $35.3M | $39.2M | $36.7M | $39.7M | $36.8M | $38.8M | $37.1M | $44.8M | $37M | $37.8M | $38.1M | $47.2M | $43.8M | $45.7M | $43.6M | - | - | $45.4M | $43.9M | - | $57.4M | $42.9M | $38.3M | $49.2M | $40.6M | $38.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $179.1M | $185.1M | $168.7M | $167.4M | $176.8M | $172M | $156.7M | $159.2M | $164.8M | $168.2M | $189.7M | $171.3M | $205.6M | $190.5M | $212.5M | $179.4M | $194.8M | $188.5M | $195.1M | $183.5M | $161M | $174.5M | $181.6M | $187.7M | $171M | $189.4M | $223.8M | $188.3M | $196.9M | $183.9M | $231.8M | $194.6M | $200.3M | $192.5M | $231.6M | $154.5M | $130.5M | $114.3M | $156.1M | $99.9M | $110.6M | $110.1M | $147M | $137M | $156M | $297.9M | $229.4M | $140.7M | $119.6M | $114.6M | $141.7M | $124.9M | $127.3M | $121.9M | $142.1M | $118.7M | $128.3M | $129.1M | $117.1M | $110.6M | $108.9M | $105.9M | $124.8M | $99.9M | $95.6M | $90.9M | $87.7M | $79.8M | $74.7M | $80.1M | $81.2M | $81.9M | $90M | $83.7M | $86.2M | $73.8M | $77.9M | $77.4M | $77.4M | $69.5M | $70.5M | $67.5M | $73.3M | $63.1M | $68.5M | $65.5M | $68.1M | $60.4M | $61.4M | $64.9M | $62.6M | $57.2M | $60.3M | $56.8M | $52.9M | $55.7M | $57.7M | $57.9M | $173.3M | $55.8M | $134.5M | $133.4M | $124.5M | $125.1M | $134.8M | $138.1M | $140.7M | $135.8M | $149.4M | $149.7M | $153.3M | $143.3M | $150.9M | $165.3M | $159.6M | $148.4M | $192.7M | $170.6M | $60.3M | $190.5M | $208.3M | $162.8M | $362.4M | $163.4M | $151.1M | $140.8M | $149.7M | $149M | $146.5M | $180.7M | $362.1M | $169.5M | $167.1M | $162.2M | $188.9M | $161.6M | $174.5M | $153.9M | $174M | $151.1M | $160.1M | $145.8M | $163.2M | $162.7M | $164.7M | $153.3M | $268M | $107M | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | $5.7M | - | - | - | $7.5M | - | - | - | - | - | - | - | - | - | $11.2M | $4M | - | $6.4M | - | $4.1M | - | $2.6M | - | - | - | - | $8.3M | $2.7M | $3.3M | $2.3M | $19.7M | $8.1M | $2.5M | $6.6M | $13.4M | $2.9M | $3.5M | $1.9M | $23.7M | $17.3M | $1.3M | $1.4M | $3.2M | $1M | $1M | $1M | - | $1M | $1.5M | $1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $323.1M | $1.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $102.6M | -$4M | $194.7M | -$101.8M | $163.1M | $76M | $295.8M | $158.2M | $151.7M | $110.6M | $164.2M | $129M | $132M | $312.4M | $388.7M | $219.6M | $316.7M | $312.4M | $334.3M | $248.5M | $304.9M | $263.9M | $224M | $207M | $287.4M | $304.8M | $147.1M | $162.6M | $280.5M | $287M | $210.5M | $130.5M | $214.2M | $245.1M | $93.8M | $81.2M | $71.9M | $73.7M | $123.6M | $76M | $89.1M | $65.1M | $97.3M | $43.2M | $107.3M | -$75.7M | $73.7M | $95.3M | $162.7M | $151.2M | $177M | $149.5M | $171.5M | $202.7M | $161.3M | $150.2M | $179.6M | $188.7M | $146.3M | $149M | $164.9M | $159.5M | $108.9M | $130.8M | $146.7M | $152.6M | $103.4M | $100.3M | $127.3M | $136.5M | $112.9M | $134.7M | $157.2M | $145.5M | $82.2M | $92.1M | $108.4M | $110.2M | $68.7M | $64.5M | $91.3M | $104.2M | $65.6M | $56.2M | $86M | $72.1M | $60M | $54.9M | $74.6M | $39.3M | $58.9M | $48.8M | $57M | $31.9M | $55.5M | $51.4M | $48.1M | $32.9M | -$14.4M | $34.6M | -$231M | $44.4M | $84.9M | $101.6M | $122.9M | $67.1M | $97.6M | $86.7M | $120.7M | $69.3M | $76.2M | $105.8M | $120.3M | $61.7M | $48.4M | $103.2M | $152.6M | $105.5M | $111.6M | $98.9M | $97.9M | $126.1M | $19M | $98M | $135.7M | $107.2M | $52.4M | $69.9M | $119.6M | $72.7M | -$153.3M | $52.7M | $85M | $73.4M | $48.3M | $68.6M | $100M | $90.1M | $46.1M | $78.9M | $121.7M | $78M | $46M | $79.5M | $103.9M | $77.8M | $43.6M | $75.4M | $917.1M | $837.1M | -$2.124B | $798.2M | $892.7M | $713.9M | -$2.014B | $730M | $828.5M | $724.3M | -$1.976B | $664.9M | $807.4M | $752.3M |
| -$296.9M | -$145.2M | -$1.679B | -$364.2M | -$104.3M | -$71.1M | -$118.3M | -$85.7M | -$157.2M | -$102.6M | -$207.6M | -$97M | -$68.9M | -$63.9M | -$41.1M | -$49.1M | -$120M | -$43.3M | -$94M | -$67.4M | -$53.7M | -$40.4M | -$116.6M | -$58.1M | -$62.4M | -$56.4M | -$82.4M | -$43.1M | -$55.5M | -$43.1M | -$49.7M | -$57.6M | -$115.5M | $45.6M | -$79.6M | -$21.9M | -$19.9M | -$19.3M | -$70.6M | -$21M | -$21.8M | -$18.7M | -$175.1M | -$62.9M | -$31.4M | -$34.5M | -$4.1M | -$38M | -$28.3M | -$19.6M | -$8.8M | -$41M | -$16.1M | -$19.1M | -$24.6M | -$14.5M | -$15.9M | -$11.9M | -$5.7M | -$22M | -$18.1M | -$3.6M | -$115.4M | -$2.7M | -$15.3M | -$15.8M | -$48M | -$31.4M | -$30.3M | -$20.8M | -$31.4M | -$13.3M | -$10.4M | $8.6M | -$22.7M | -$24.7M | -$90.8M | -$24.5M | -$6.6M | -$400K | -$37M | -$30.5M | $41.6M | -$48.9M | -$14.7M | $1M | -$6.6M | $3.4M | -$1.3M | -$11M | -$14.9M | -$39.9M | -$5.2M | -$3.5M | -$15.6M | $3.6M | -$7.4M | -$7M | $259M | -$3.8M | -$507.6M | -$11.5M | $0 | - | -$56.6M | - | $0 | $11.7M | $4M | $2.3M | - | - | $2.6M | $2.1M | - | - | - | - | $6M | $1.2M | $16.1M | - | $59.6M | -$32.3M | $2.9M | $3.2M | $12.7M | $11.5M | $16.3M | $26.4M | $17.7M | $11.2M | $19.7M | $7.5M | $27.7M | $9.9M | $22.7M | $11M | $29.7M | $12.3M | $2.6M | $14.4M | $18.4M | $13M | $15.6M | $15.8M | $30.1M | $18M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $71.3M | $64.8M | $64.4M | $64.1M | $61M | $50.1M | $51.8M | $58.7M | $63.6M | $61.7M | $56.7M | $64.6M | $64.5M | $51.4M | $44.8M | $41.8M | $35.3M | $29.9M | $33M | $33.1M | $32.6M | $32.4M | $34.3M | $35.5M | $40.7M | $40.8M | $44.8M | $41.6M | $39.5M | $34.5M | $32.8M | $33.4M | $34.4M | $33.9M | $28.7M | $18.4M | $17.2M | $15.7M | $22.2M | $15.4M | $15.2M | $15.8M | $22.5M | $20.2M | $24.7M | $14M | $16M | $12.8M | $13.2M | $11.6M | $11M | $9.8M | $11.1M | $10.5M | $11.6M | $9.8M | $11.5M | $11.3M | - | $9.1M | $10.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$225.6M | -$80.4M | -$1.615B | -$300.1M | -$43.3M | -$21M | -$66.5M | -$27M | -$93.6M | -$40.9M | -$150.9M | -$32.4M | -$4.4M | -$12.5M | $3.7M | -$7.3M | -$84.7M | -$13.4M | -$61M | -$34.3M | -$21.1M | -$8M | -$82.3M | -$22.6M | -$21.7M | -$15.6M | -$37.6M | -$1.5M | -$16M | -$8.6M | -$16.9M | -$24.2M | -$81.1M | $79.5M | -$50.9M | -$3.5M | -$2.7M | -$3.6M | -$48.4M | -$5.6M | -$6.6M | -$2.9M | -$152.6M | -$42.7M | -$6.7M | -$20.5M | $11.9M | -$25.2M | -$15.1M | -$8M | $2.2M | -$31.2M | -$5M | -$8.6M | -$13M | -$4.7M | -$4.4M | -$600K | -$5.7M | -$12.9M | -$7.6M | -$3.6M | -$115.4M | -$2.7M | -$15.3M | -$15.8M | -$48M | -$31.4M | -$30.3M | -$20.8M | -$31.4M | -$13.3M | -$10.4M | $8.6M | -$22.7M | -$24.7M | -$90.8M | -$24.5M | -$6.6M | -$400K | -$37M | -$30.5M | $41.6M | -$48.9M | -$14.7M | $1M | -$6.6M | $3.4M | -$1.3M | -$11M | -$14.9M | -$39.9M | -$5.2M | -$3.5M | -$15.6M | $3.6M | -$7.4M | -$7M | $259M | -$3.8M | -$507.6M | -$11.5M | $0 | - | -$56.6M | - | $0 | $11.7M | $4M | $2.3M | - | - | $2.6M | $2.1M | - | - | - | - | $6M | $1.2M | $16.1M | - | $59.6M | -$32.3M | $2.9M | $3.2M | $12.7M | $11.5M | $16.3M | $26.4M | $17.7M | $11.2M | $19.7M | $7.5M | $27.7M | $9.9M | $22.7M | $11M | $29.7M | $12.3M | $2.6M | $14.4M | $18.4M | $13M | $15.6M | $15.8M | $30.1M | $18M | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | -$194.3M | -$149.2M | -$1.484B | -$466M | $58.8M | $4.9M | $177.5M | $72.5M | -$5.5M | $8M | -$43.4M | $32M | $63.1M | $248.5M | $347.6M | $170.5M | $196.7M | $269.1M | $240.3M | $181.1M | $251.2M | $223.5M | $107.5M | $148.9M | $225M | $248.4M | $66.6M | $119.5M | $225M | $243.9M | $162.2M | $72.9M | $98.7M | $290.7M | $15.1M | $59.3M | $52M | $54.4M | $53.6M | $55M | $67.3M | $46.4M | -$76.5M | -$19.7M | $75.9M | -$110.2M | $69.8M | $57.3M | $134.4M | $131.6M | $168.4M | $108.5M | $155.4M | $183.6M | $136.8M | $135.7M | $163.7M | $176.8M | $130.7M | $127M | $146.8M | $146M | -$16.8M | $118.5M | $122M | $126.8M | $48.1M | $62.7M | $90.5M | $108.7M | $68.5M | $113.9M | $138.5M | $145.4M | $48.1M | $55.9M | $6.3M | $75.4M | $53M | $54.6M | $42.6M | $63.3M | $94.2M | -$8.2M | $52.5M | $54.8M | $34.2M | $37.3M | $52.4M | $7.2M | $22.1M | -$14.5M | $28M | $2.4M | $15.1M | $38.3M | $23.1M | $10M | -$71.1M | $15.5M | -$440.1M | $12.5M | $64.4M | $74.9M | $39.9M | $43.4M | $71.1M | $69.7M | $92.7M | $40.8M | $47.3M | $74.8M | $91.2M | $36.2M | -$239.5M | $72.5M | $102.4M | $56.3M | $80.6M | $69.6M | $79.3M | $80M | $40.5M | $23M | $108.4M | $74.9M | $37.7M | $47.9M | $99M | $67.8M | -$154.5M | $45.7M | $84.9M | $61.7M | $53.5M | $54M | $95M | $77M | $48.5M | $60.5M | $90.5M | $56.4M | $25.9M | $51.4M | $79.9M | $54.3M | $33.2M | $51.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | -$1.5M | $112.1M | $204.1M | $82.2M | $14.4M | $13.5M | $148M | $6M | -$303.5M | -$1.4M | -$1.197B | $27.4M | $9.2M | $41.1M | $12.2M | $36M | $54.7M | $42.3M | $17.3M | $9.2M | $33.4M | $32.2M | $68.6M | $18.4M | $29.2M | $34.7M | $35.9M | $8.7M | $30.6M | $36.3M | -$11.6M | $22M | -$1.1M | $60.5M | $263M | -$11.6M | $3.3M | $9.4M | $18.4M | $6.5M | $20.5M | $20.4M | $103.8M | -$25.1M | $17.8M | -$49.1M | -$14.7M | $3.6M | $36.4M | $34.6M | $35.5M | $32M | $35.7M | $45.4M | $22.2M | $29.9M | $45.3M | $44.8M | $40.4M | $29.8M | $25.7M | $40.6M | $25.2M | $32.3M | $33.8M | $40.7M | -$21.2M | $27.2M | $13.6M | $33.4M | $17.4M | $23.3M | $42.5M | $42.2M | $2.2M | $14.5M | -$8M | $20.3M | $20.4M | $16M | $7.3M | $25M | $49M | -$5.2M | $19.2M | $19.3M | -$63.2M | $7.2M | $11.6M | -$100K | $2.5M | -$11.1M | $6.3M | $500K | $2.4M | $10.1M | $3.9M | $1M | -$64.2M | $1.6M | -$140.3M | $33.4M | $14.4M | $18.4M | $1.9M | $10.6M | $18.3M | $5.6M | $23.8M | $10.5M | $11.8M | $19.3M | $23.6M | $9.4M | -$78.1M | $17.4M | $29.6M | $16.4M | $36M | $18.2M | $21.9M | $23.2M | $12.1M | -$34M | $30.7M | $22.5M | $12.4M | $13.2M | $31.7M | $21.7M | -$52.2M | $10.4M | $22.3M | $16.3M | $23.2M | $11.8M | $29.6M | $22.3M | $18.3M | $18.8M | $28M | $17.7M | -$1.2M | $15.9M | $25.2M | $16.3M | $900K | $17M | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | -$186.3M | -$281.2M | -$1.721B | -$568.6M | $67.8M | -$15.6M | -$16.1M | $65.6M | $295.2M | -$3.1M | $1.096B | -$3.7M | $32.4M | $195.9M | $280.4M | $118.3M | $131.2M | $211.6M | $187.2M | $162.2M | $203.2M | $183.2M | $47.3M | $112.1M | $185M | $206.2M | -$2.8M | $89.5M | $176.3M | $217.2M | $34.6M | $74.8M | $132.5M | $269.6M | $531.1M | $55.8M | $75.3M | -$123.8M | $16.4M | $79.6M | $67M | $48.7M | -$202.7M | $400K | $746.3M | -$45.5M | $78.3M | $60.1M | $113.3M | $70.4M | $31.9M | $19.9M | $121.2M | $135M | $106.2M | $94.6M | $110.3M | $124.6M | $81.7M | $90.9M | $112.2M | $97.4M | -$50.3M | $85.9M | $68.9M | $80.4M | $56.5M | $29.4M | $71.7M | $70.9M | $51.9M | $84.7M | $88.2M | $96.8M | $44.4M | $40M | $9.9M | $47.7M | $14.2M | $37.1M | $48.8M | $39.7M | $27.5M | -$2.2M | $33M | $65.8M | $96.2M | $30.6M | $31M | $6.2M | $7.7M | -$3M | $22.1M | $2.6M | $10.7M | $29.2M | $19.8M | $9.5M | -$36.2M | $22.2M | -$297.8M | -$26.1M | $51.9M | -$9M | $38.8M | $33.5M | $32.7M | $66M | $88M | $30.9M | -$5.3M | $58M | $68.5M | -$8.4M | -$12.4M | $65.8M | $94.3M | $59M | $53.5M | $58.3M | $68.3M | $78.7M | $46.1M | $74.5M | $85.1M | $68.9M | $36.2M | $50M | $87.6M | $61M | -$101.3M | $36.1M | $58M | $46M | -$226.9M | $40.9M | $66.8M | $47M | $30.7M | $42.5M | $63.2M | $39.7M | $28.4M | $37.9M | $56.7M | $40.4M | $33.9M | $36.3M | $55.6M | $30M | $36M | $31.2M | $37.8M | $24.2M | $5.5M | $26.8M | $133.6M | $25.3M | $50.8M | $26.8M | $49.2M | $25.7M |
Minority Interests | -$300K | -$100K | $200K | -$700K | -$1.1M | $100K | -$200K | -$600K | -$100K | $400K | $2.1M | $200K | -$1.9M | $100K | -$6.5M | $2.7M | $3M | -$4.2M | $5.9M | -$2.5M | -$300K | -$600K | $2.2M | -$700K | -$600K | $0 | -$400K | $900K | -$1.8M | -$1.5M | -$2.2M | -$2M | -$2.8M | -$2.4M | -$1M | -$600K | -$600K | -$400K | -$500K | $100K | -$1.8M | -$400K | -$1.4M | -$2.8M | -$4M | -$1.3M | -$1.8M | -$3.8M | -$4.2M | -$4.8M | -$4.8M | -$2M | -$3.2M | -$4.1M | -$4M | -$4.6M | -$5.4M | -$5.5M | -$3.8M | -$4.1M | -$5M | -$3.4M | -$3.2M | -$3M | -$3.2M | -$3M | -$4.7M | -$1.4M | -$2.4M | -$1.8M | -$5.6M | -$4.7M | -$3.8M | -$2.9M | -$3.5M | -$2.9M | -$1.3M | -$1.9M | -$1.3M | -$2M | -$2.5M | -$2M | -$2.2M | -$2.2M | -$1.8M | -$1.3M | -$1.7M | -$1.1M | -$300K | -$700K | -$1.4M | -$400K | -$400K | -$700K | -$1.3M | -$1M | -$600K | -$500K | $3.5M | -$900K | -$2M | -$400K | -$1.9M | -$1.2M | -$800K | -$700K | -$1.3M | -$1.9M | -$1.1M | -$600K | -$1.9M | -$2.5M | -$900K | -$900K | -$800K | -$2.9M | -$21.5M | -$19.1M | -$8.9M | -$3.7M | -$12M | -$23.5M | -$17.7M | -$17.5M | -$7.4M | -$16.5M | -$10.9M | -$15.3M | -$20.3M | -$14.9M | -$1M | -$800K | -$100K | -$600K | $300K | -$900K | -$1.4M | -$1.5M | -$500K | -$800K | -$700K | -$1M | -$1.3M | -$2.4M | -$2M | -$2.4M | -$1.6M | -$1.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | $100K | $100K | $4.2M | -$2.8M | $200K | $0 | $500K | $200K | $900K | $0 | $3M | $0 | $100K | $400K | $600K | $300K | $300K | $400K | - | $400K | $500K | $400K | $100K | $300K | $500K | $500K | $0 | $300K | $500K | $700K | $800K | $300K | $400K | $1M | -$700K | $300K | $200K | $200K | $100K | $100K | $100K | $100K | $0 | $0 | $2M | $0 | $300K | $200K | $300K | $200K | $500K | $200K | $400K | $500K | - | $400K | $500K | $600K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$186.7M | -$281.4M | -$1.725B | -$566.5M | $66.5M | -$15.5M | -$16.8M | $64.8M | $294.2M | -$2.7M | $1.096B | -$3.5M | $30.4M | $195.6M | $273.3M | $120.7M | $133.9M | $207M | $193.1M | $159.3M | $202.4M | $182.2M | $49.4M | $111.1M | $183.9M | $205.7M | -$3.2M | $90.1M | $174M | $215M | $31.6M | $72.5M | $129.3M | $266.2M | $530.8M | $54.9M | $74.5M | -$124.4M | $15.8M | $79.6M | $65.1M | $48.2M | -$204.1M | -$2.4M | $740.3M | -$46.8M | $76.2M | $56.1M | $108.8M | $65.4M | $26.6M | $17.7M | $117.6M | $130.4M | $102.2M | $89.6M | $104.4M | $118.5M | $77.9M | $86.8M | $107.2M | $94M | -$53.5M | $82.9M | $65.7M | $77.4M | $51.8M | $28M | $69.3M | $69.1M | $46.3M | $80M | $84.4M | $93.9M | $40.9M | $37.1M | $8.6M | $45.8M | $12.9M | $35.1M | $46.3M | $37.7M | $25.3M | -$4.4M | $31.2M | $64.5M | $94.5M | $29.5M | $30.7M | $5.5M | $6.3M | -$3.4M | $21.7M | $1.9M | $9.4M | $28.2M | $19.2M | $9M | -$32.7M | $21.3M | -$299.8M | -$26.5M | $50M | -$10.2M | $38M | $32.8M | $31.4M | $64.1M | $86.9M | $30.3M | -$7.2M | $55.5M | $67.6M | -$9.3M | -$13.2M | $62.9M | $72.8M | $39.9M | $44.6M | $54.6M | $56.3M | $55.2M | $28.4M | $57M | $77.7M | $52.4M | $25.3M | $34.7M | $67.3M | $46.1M | -$102.3M | $35.3M | $57.9M | $45.4M | -$226.6M | $40M | $65.4M | $45.5M | $30.2M | $41.7M | $62.5M | $38.7M | $27.1M | $35.5M | $54.7M | $38M | $32.3M | $34.8M | $55.6M | $30M | $36M | $31.2M | $37.8M | $24.2M | $5.5M | $26.8M | $133.6M | $25.3M | $50.8M | $26.8M | $49.2M | $25.7M |
Shares Outstanding (Basic) | 125.4M | 125.3M | 125.2M | 125.2M | 125.2M | 125.1M | 125M | 125M | 125M | 124.9M | 124.9M | 124.9M | 125.1M | 125.3M | 125.6M | 126.2M | 126.2M | 126.1M | 126.6M | 128.3M | 129.1M | 129.5M | 129.8M | 129.9M | 129.7M | 129.5M | 129.7M | 130.39M | 131.1M | 131.9M | 133.7M | 134.9M | 134.8M | 134.6M | 134.5M | 134.4M | 134.2M | 134M | 133.9M | 134M | 133.9M | 133.8M | 133.7M | 133.8M | 133.7M | 133.58M | 133.5M | 133.4M | 133.3M | 133.1M | 133.3M | 134.1M | 136.3M | 137.1M | 137.6M | 137.4M | 137.2M | 138.34M | 140.4M | 142M | 143.2M | 143M | - | 144.6M | 145M | 144.6M | - | 144.2M | 144.4M | 144.5M | - | 148.39M | 149.13M | 149.3M | - | 151.43M | 149.57M | 151.4M | - | 154.29M | 154.33M | 152.32M | - | 146.67M | 150.36M | 149.13M | - | 145.68M | 144.47M | 146.67M | - | 136M | 140M | 152M | - | 141M | 260.74M | 251.82M | - | 250.08M | 124.8M | 123.2M | - | 252.8M | 121.6M | 243.2M | - | 122.36M | 127.16M | 127.03M | - | 132.33M | 138.11M | 138.7M | - | 147.19M | 148.85M | 149.04M | - | 148.59M | 148.42M | 147.72M | - | 146.79M | 146.2M | 146.2M | - | 145.85M | 145.5M | 145.12M | - | 143.96M | 143.9M | 143.75M | - | 142.66M | 142.53M | 142.03M | - | 140.52M | 140.28M | 139.43M | - | 139.84M | 139.41M | 138.4M | - | 137.91M | 137.02M | 135.62M | - | 135.62M | 135.62M | 135.62M | - | 180.7M | 180.14M | 180.14M | - | 180.14M | 180.14M | 180.14M |
Shares Outstanding (Diluted) | 125.4M | 125.3M | 125.2M | 125.2M | 125.6M | 125.1M | 125.5M | 125.5M | 125.4M | 125.2M | 125.2M | 125.3M | 125.7M | 126.1M | 126.4M | 126.9M | 126.9M | 126.8M | 127.4M | 129M | 129.9M | 130.3M | 130.7M | 130.8M | 130.6M | 130.5M | 130.9M | 131.6M | 132.3M | 133.2M | 135.1M | 136.4M | 136.2M | 136.2M | 134.5M | 135.9M | 135.6M | 135.1M | 134.8M | 134.7M | 134.6M | 134.3M | 133.7M | 134.4M | 134.4M | 133.58M | 134.3M | 134.3M | 134.4M | 134.3M | 134.3M | 135M | 137.1M | 138.1M | 138.6M | 138.4M | 138.3M | 139.47M | 141.4M | 143M | 144.4M | 144.2M | - | 146.2M | 146.8M | 146.6M | - | 147.37M | 146.8M | 146.79M | - | 152.03M | 152.95M | 153.15M | - | 154.58M | 156.36M | 156.58M | - | 157.75M | 159.66M | 158.74M | - | 146.67M | 156M | 154.49M | - | 151.28M | 149.76M | 146.67M | - | 136M | 142.3M | 152M | - | 142.78M | 268.46M | 259.29M | - | 255.92M | 124.8M | 123.2M | - | 252.8M | 126M | 250.4M | - | 122.36M | 127.16M | 127.03M | - | 132.33M | 138.11M | 138.7M | - | 147.19M | 148.85M | 149.04M | - | 148.59M | 148.42M | 147.72M | - | 146.79M | 146.2M | 146.2M | - | 145.85M | 145.5M | 145.12M | - | 143.96M | 143.9M | 143.75M | - | 142.66M | 142.53M | 142.03M | - | 140.52M | 140.28M | 139.43M | - | 139.84M | 139.41M | 138.4M | - | 137.91M | 137.02M | 135.62M | - | 135.62M | 135.62M | 135.62M | - | 180.7M | 180.14M | 180.14M | - | 180.14M | 180.14M | 180.14M |
EPS (Basic) | -$1.49 | -$2.25 | -$13.74 | -$4.52 | $0.53 | -$0.12 | -$0.13 | $0.52 | $2.35 | -$0.02 | $8.77 | -$0.03 | $0.24 | $1.56 | $2.17 | $0.96 | $1.06 | $1.65 | $1.52 | $1.22 | $1.57 | $1.41 | $0.38 | $0.86 | $1.42 | $1.59 | -$0.02 | $0.69 | $1.32 | $1.63 | $0.24 | $0.54 | $0.96 | $1.98 | $3.94 | $0.41 | $0.56 | -$0.93 | $0.12 | $0.59 | $0.49 | $0.36 | -$1.53 | -$0.02 | $5.54 | -$0.35 | $0.57 | $0.42 | $0.82 | $0.49 | $0.20 | $0.13 | $0.86 | $0.95 | $0.74 | $0.65 | $0.76 | $0.86 | $0.56 | $0.61 | $0.75 | $0.66 | - | $0.57 | $0.45 | $0.53 | - | $0.20 | $0.48 | $0.48 | - | $0.54 | $0.57 | $0.63 | - | $0.25 | $0.058 | $0.30 | - | $0.23 | $0.30 | $0.25 | - | -$0.03 | $0.21 | $0.43 | - | $0.20 | $0.21 | $0.038 | - | -$0.025 | $0.16 | $0.013 | - | $0.20 | $0.074 | $0.036 | - | $0.085 | -$2.41 | -$0.22 | - | -$0.043 | $0.31 | $0.14 | - | $0.26 | $0.34 | $0.12 | - | $0.21 | $0.24 | -$0.034 | - | $0.21 | $0.24 | $0.13 | - | $0.18 | $0.19 | $0.18 | - | $0.19 | $0.26 | $0.18 | - | $0.12 | $0.23 | $0.16 | - | $0.12 | $0.20 | $0.15 | - | $0.14 | $0.22 | $0.16 | - | $0.14 | $0.22 | $0.13 | - | $0.12 | $0.19 | $0.13 | - | $0.12 | $0.19 | $0.11 | - | $0.11 | $0.13 | $0.085 | - | $0.11 | $0.35 | $0.068 | - | $0.049 | $0.051 | $0.019 |
EPS (Diluted) | -$1.49 | -$2.25 | -$13.74 | -$4.52 | $0.53 | -$0.12 | -$0.13 | $0.52 | $2.35 | -$0.02 | $8.77 | -$0.03 | $0.24 | $1.55 | $2.17 | $0.95 | $1.06 | $1.64 | $1.52 | $1.22 | $1.56 | $1.40 | $0.38 | $0.85 | $1.41 | $1.58 | -$0.02 | $0.69 | $1.32 | $1.62 | $0.24 | $0.54 | $0.96 | $1.96 | $3.94 | $0.41 | $0.56 | -$0.93 | $0.12 | $0.59 | $0.49 | $0.36 | -$1.53 | -$0.02 | $5.52 | -$0.35 | $0.57 | $0.42 | $0.81 | $0.49 | $0.20 | $0.13 | $0.86 | $0.94 | $0.74 | $0.65 | $0.76 | $0.85 | $0.55 | $0.61 | $0.75 | $0.65 | - | $0.57 | $0.45 | $0.53 | - | $0.19 | $0.47 | $0.47 | - | $0.53 | $0.55 | $0.62 | - | $0.24 | $0.055 | $0.29 | - | $0.22 | $0.29 | $0.24 | - | -$0.03 | $0.20 | $0.42 | - | $0.20 | $0.21 | $0.038 | - | -$0.025 | $0.15 | $0.013 | - | $0.20 | $0.071 | $0.035 | - | $0.083 | -$2.41 | -$0.22 | - | -$0.043 | $0.30 | $0.13 | - | $0.25 | $0.33 | $0.12 | - | $0.20 | $0.24 | -$0.034 | - | $0.20 | $0.24 | $0.13 | - | $0.18 | $0.19 | $0.18 | - | $0.19 | $0.26 | $0.17 | - | $0.12 | $0.23 | $0.16 | - | $0.12 | $0.19 | $0.15 | - | $0.13 | $0.21 | $0.15 | - | $0.14 | $0.21 | $0.13 | - | $0.12 | $0.19 | $0.13 | - | $0.12 | $0.19 | $0.11 | - | $0.11 | $0.13 | $0.085 | - | $0.11 | $0.35 | $0.068 | - | $0.048 | $0.049 | $0.019 |
EBIT | -$123M | -$84.4M | -$1.42B | -$401.9M | $119.8M | $55M | $229.3M | $131.2M | $58.1M | $69.7M | $13.3M | $96.6M | $127.6M | $299.9M | $392.4M | $212.3M | $232M | $299M | $273.3M | $214.2M | $283.8M | $255.9M | $141.8M | $184.4M | $265.7M | $289.2M | $111.4M | $161.1M | $264.5M | $278.4M | $195M | $106.3M | $133.1M | $324.6M | $43.8M | $77.7M | $69.2M | $70.1M | $75.8M | $70.4M | $82.5M | $62.2M | -$54M | $500K | $100.6M | -$96.2M | $85.8M | $70.1M | $147.6M | $143.2M | $179.4M | $118.3M | $166.5M | $194.1M | $148.4M | $145.5M | $175.2M | $188.1M | $116.6M | $136.1M | $157.3M | $159.5M | -$40.1M | $130.8M | $146.7M | $152.6M | -$26.9M | $100.3M | $127.3M | $136.5M | $50.4M | $134.7M | $157.2M | $145.5M | $82.2M | $92.1M | $108.4M | $110.2M | $68.7M | $64.5M | $91.3M | $104.2M | $65.6M | $56.2M | $86M | $72.1M | $60M | $54.9M | $74.6M | $39.3M | $58.9M | $48.8M | $57M | $31.9M | $55.5M | $51.4M | $48.1M | $32.9M | -$14.4M | $34.6M | -$231M | $44.4M | $84.9M | $101.6M | $122.9M | $67.1M | $97.6M | $86.7M | $120.7M | $69.3M | $76.2M | $105.8M | $120.3M | $61.7M | $48.4M | $103.2M | $152.6M | $105.5M | $111.6M | $98.9M | $97.9M | $126.1M | $19M | $98M | $135.7M | $107.2M | $52.4M | $69.9M | $119.6M | $72.7M | -$153.3M | $52.7M | $85M | $73.4M | $48.3M | $68.6M | $100M | $90.1M | $46.1M | $78.9M | $121.7M | $78M | $46M | $79.5M | $103.9M | $77.8M | $43.6M | $75.4M | $917.1M | $837.1M | -$2.124B | $798.2M | $892.7M | $713.9M | -$2.014B | $730M | $828.5M | $724.3M | -$1.976B | $664.9M | $807.4M | $752.3M |
EBITDA | $140.4M | $34.6M | $234.5M | -$64M | $199.9M | $116.5M | $333.6M | $197M | $191.8M | $156.3M | $223.5M | $170.4M | $175.5M | $357.1M | $429.4M | $262.7M | $355.6M | $350.5M | $371.4M | $290.4M | $342.6M | $301.7M | $260.9M | $236.9M | $325.3M | $341.7M | $185.4M | $200.4M | $314.4M | $320.9M | $251.1M | $169.5M | $252.8M | $279.5M | $136.4M | $109.9M | $98.6M | $102M | $159.9M | $102M | $113.8M | $90M | $121.9M | $81.2M | $138.8M | -$53M | $106.8M | $118.2M | $186.7M | $175.4M | $212.3M | $183.6M | $200.3M | $231M | $199.2M | $167.9M | $213.8M | $221M | $154.1M | $181.1M | $198.9M | $194.4M | $110.7M | $167M | $194.6M | $203.2M | $54.7M | $164.9M | $188.3M | $189.3M | $111.9M | $182.9M | $198.6M | $168.2M | $138.1M | $148.7M | $235M | $170M | $109.7M | $97.7M | $162.5M | $167.4M | $115.7M | $142.7M | $139.4M | $110M | $105M | $88.6M | $109.1M | $73.8M | $94.6M | $71.2M | $87.9M | $62.4M | $101M | $85M | $84.7M | $66.1M | -$273.4M | $43.1M | $326.9M | $101.9M | $132.1M | $147.6M | $229.5M | $112.8M | $144M | $120.1M | $162.4M | $110.5M | $128.7M | $157.5M | $166.9M | $112.8M | $106.2M | $149.2M | $223.7M | $169M | $173.1M | $161.3M | $144.5M | $185.9M | $25.6M | $195.3M | $191.6M | $162.9M | $102.9M | $114.7M | $158.9M | $100.2M | -$109.6M | $93.9M | $118.9M | $125.1M | $81.5M | $116.8M | $135.8M | $134.7M | $76M | $122.5M | $173.8M | $118.3M | $87.3M | $115.4M | $141.1M | $111.8M | $78M | $101.8M | $917.1M | $837.1M | -$2.124B | $798.2M | $892.7M | $713.9M | -$2.014B | $730M | $828.5M | $724.3M | -$1.976B | $664.9M | $807.4M | $752.3M |