Graham Holdings Co. Class B Common Stock(GHC:US)
Market Cap$5.115B
Key Metrics
Price$1.2K
Revenue (TTM)$5.068B
Holders Revenue (TTM)$154M
Gross Profit (TTM)$1.518B
Earnings (TTM)$540.23M
EBITDA (TTM)$765.49M
Op. Margin (TTM)5.67%
Dividend Yield0.63%
Holders Yield3.01%
Cash on hand$156.77M
Total Assets$8.141B
Net Assets$4.821B
Total Debt$1.339B
Key Metrics
Price$1.2K
Revenue (TTM)$5.068B
Holders Revenue (TTM)$154M
Gross Profit (TTM)$1.518B
Earnings (TTM)$540.23M
EBITDA (TTM)$765.49M
Op. Margin (TTM)5.67%
Dividend Yield0.63%
Holders Yield3.01%
Cash on hand$156.77M
Total Assets$8.141B
Net Assets$4.821B
Total Debt$1.339B
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 | Dec 31, 1985 | Sep 30, 1985 | Jun 30, 1985 | Mar 31, 1985 | Dec 31, 1984 | Sep 30, 1984 | Jun 30, 1984 | Mar 31, 1984 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.303B | $1.236B | $1.251B | $1.279B | $1.216B | $1.166B | $1.246B | $1.207B | $1.185B | $1.153B | $1.167B | $1.112B | $1.105B | $1.032B | $1.064B | $1.012B | $933.3M | $914.72M | $862.93M | $809.44M | $801.15M | $712.46M | $787.01M | $716.98M | $652.87M | $732.26M | $763.48M | $738.82M | $737.6M | $692.2M | $689.09M | $674.77M | $672.68M | $659.44M | $675.82M | $657.23M | $676.09M | $582.72M | $629.58M | $621.64M | $628.93M | $601.74M | $616.37M | $641.43M | $680.89M | $647.43M | $925.34M | $703.21M | $874.41M | $836.54M | $858.95M | $856.1M | $870.5M | $820.59M | $1.05B | $877.64M | $989.1M | $955.5M | $1.063B | $1.012B | $1.061B | $1.042B | $1.19B | $1.184B | $1.197B | $1.142B | $1.238B | $1.109B | $1.083B | $1.054B | $1.164B | $1.129B | $1.106B | $1.063B | $1.126B | $1.023B | $1.047B | $985.61M | $1.041B | $946.89M | $969.04M | $948.28M | $948.72M | $873.66M | $897.58M | $833.93M | $902.71M | $820.03M | $818.39M | $758.97M | $785.45M | $706.08M | $706.94M | $640.44M | $695.89M | $640.29M | $647.7M | $600.32M | $629.65M | $595.52M | $603.91M | $586.4M | $671.39M | $602.45M | $591.54M | $546.77M | $598.4M | $539.6M | $557.2M | $520.4M | $591.4M | $509.3M | $525.8M | $484M | $522.4M | $478.4M | $501.4M | $454.1M | $503.6M | $460.3M | $472.9M | $416.6M | $596.3M | $363.4M | $399M | $360.7M | $450.9M | $399.8M | $404.8M | $358.5M | $395.7M | $364.1M | $376.7M | $361.7M | $393.9M | $351M | $376.9M | $329.1M | $366.6M | $340M | $356.6M | $317.1M | $369.4M | $348.7M | $379.6M | $341M | $381.4M | $346.3M | $374.5M | $341.9M | $370.9M | $329.4M | $346.2M | $321.2M | $365M | $312.9M | $339.1M | $298.4M | $333.5M | $291.5M | $313.3M | $276.8M | $291.4M | $259.4M | $284.3M | $243.6M | $278.8M | $220.2M | $251.3M | $214.7M |
Cost of Revenue | $910.48M | $857.2M | $878.49M | $904.4M | $839.44M | $819.36M | $845.93M | $826.78M | $831.86M | $819.96M | $826.28M | $781.59M | $767.85M | $727.21M | $715.63M | $694.76M | $631.83M | $615.5M | $560.75M | $548.68M | $533.88M | $471.22M | - | $475.98M | $435.4M | $499.75M | - | $517.94M | $503.76M | $477.23M | $432.71M | $448.92M | $440.66M | $365.15M | $348.29M | $374.99M | $381.75M | $325.69M | $300.09M | $293.19M | $296.03M | $291.63M | $283.78M | $302.03M | $311.12M | $309.22M | $391.35M | $326.4M | $395.63M | $376.46M | $351.54M | $393.01M | $394.84M | $376.55M | $468.89M | $407.36M | $461.79M | $460.3M | $481.81M | $486.62M | $500.77M | $476.08M | $499.51M | $479.53M | $471.53M | $469.62M | $502.45M | $461.87M | $478.42M | $495.09M | $508.56M | $516.12M | $507.99M | $491.15M | $528.59M | $456.73M | $453.49M | $444.19M | $543.59M | $509.23M | $495.93M | $419.13M | $497.78M | $486.4M | $472.98M | $452.45M | $464.08M | $422.89M | $420.41M | $409.68M | $452.79M | $378.86M | $368.97M | $348.63M | $358.86M | $342.41M | $335.44M | $333.24M | $359.24M | $348.78M | $340.11M | $343.42M | $355.03M | $340.73M | $316.25M | $296.07M | $314.9M | $293.9M | $294.2M | $286.6M | $317M | $278.2M | $276.4M | $267.6M | $276.4M | $253.6M | $246.5M | $243.5M | $265.2M | $245.8M | $253.6M | $242.5M | $277.2M | $234.6M | $221.2M | $215.4M | $224.2M | $209.7M | $210.7M | $194.9M | $181.4M | $194.4M | $188.9M | $190.3M | $195.6M | $205.4M | $182.7M | $187.1M | $199.8M | $187.3M | $192.8M | $195.9M | $207.4M | $192.6M | $191.1M | $187.6M | $204.6M | $184M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $392.03M | $378.79M | $372.53M | $374.46M | $376.33M | $346.56M | $399.87M | $380.38M | $353.42M | $332.7M | $340.53M | $329.93M | $337.15M | $304.33M | $348.4M | $317.68M | $301.47M | $299.22M | $302.18M | $260.76M | $267.28M | $241.23M | - | $241M | $217.47M | $232.51M | - | $220.89M | $233.84M | $214.97M | $256.38M | $225.85M | $232.02M | $294.29M | $327.53M | $282.24M | $294.34M | $257.03M | $329.49M | $328.44M | $332.9M | $310.11M | $332.59M | $339.4M | $369.77M | $338.2M | $534M | $376.81M | $478.78M | $460.08M | $507.41M | $463.09M | $475.66M | $444.05M | $581.2M | $470.27M | $527.32M | $495.2M | $581.63M | $525.88M | $560.49M | $565.83M | $690.5M | $704.01M | $725.89M | $672.41M | $735.98M | $646.93M | $604.76M | $559.03M | $655M | $612.54M | $598.23M | $571.99M | $596.93M | $565.78M | $593.29M | $541.42M | $497.12M | $437.66M | $473.11M | $529.15M | $450.94M | $387.26M | $424.6M | $381.48M | $438.64M | $397.14M | $397.98M | $349.29M | $332.66M | $327.22M | $337.97M | $291.81M | $337.02M | $297.88M | $312.26M | $267.08M | $270.41M | $246.74M | $263.8M | $242.98M | $316.35M | $261.72M | $275.29M | $250.7M | $283.5M | $245.7M | $263M | $233.8M | $274.4M | $231.1M | $249.4M | $216.4M | $246M | $224.8M | $254.9M | $210.6M | $238.4M | $214.5M | $219.3M | $174.1M | $319.1M | $128.8M | $177.8M | $145.3M | $226.7M | $190.1M | $194.1M | $163.6M | $214.3M | $169.7M | $187.8M | $171.4M | $198.3M | $145.6M | $194.2M | $142M | $166.8M | $152.7M | $163.8M | $121.2M | $162M | $156.1M | $188.5M | $153.4M | $176.8M | $162.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $284.14M | $277.48M | $286.7M | $276.1M | $276.69M | $270.71M | $274.89M | $269.02M | $268.99M | $263.98M | $265.98M | $254.76M | $244.68M | $241.96M | $245.18M | $223.86M | $227.84M | $224.86M | $244.67M | $215.89M | $195.43M | $175.86M | $216.33M | $644.17M | $596.61M | $674.58M | $694.85M | $693.26M | $652.18M | $625.61M | $585.33M | $580M | $582.03M | $590.2M | $579.74M | $603.04M | $590.72M | $550.98M | $495.26M | $530.89M | $532.47M | $526.85M | $523.56M | $587.59M | $587.53M | $611.63M | $711.2M | $635.98M | $717.87M | $701.74M | $686.57M | $720.07M | $714.01M | $710.77M | $396.55M | $721.72M | $859.25M | $868.41M | $403.06M | $387.74M | $409.17M | $441.37M | $470.28M | $471.9M | $490.41M | $501.19M | $519.54M | $471.25M | $495.2M | $494.01M | $440.13M | $434.15M | $525.66M | $440.05M | $382.89M | $395.8M | $409.65M | $393.25M | $321.48M | $267.56M | $325.01M | $340.98M | $241.73M | $225.76M | $237.53M | $226.31M | $223.41M | $210.49M | $203.33M | $198.13M | $191.33M | $244.3M | $187.49M | $169.17M | $164.2M | $162.64M | $160.39M | $176.87M | $142.48M | $144.95M | $151.41M | $147.92M | $178.29M | $131.21M | $138.7M | $135.42M | $123.1M | $118.2M | $116.4M | $117M | $124.6M | $107.5M | $111M | $109.9M | $117.1M | $107.2M | $118.9M | $106.9M | $109M | $103.9M | $100.6M | $100.8M | $102.4M | $96.6M | $106.1M | $98M | $109.1M | $95M | $97.2M | $89M | $104.5M | $91M | $99.9M | $97.8M | $96.1M | $84.3M | $90.7M | $85.7M | $85.2M | $84.1M | $86.6M | $81.5M | $75.5M | $76.5M | $79.7M | $78M | $81.5M | $75.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $284.14M | $277.48M | $286.7M | $276.1M | $276.69M | $270.71M | $274.89M | $269.02M | $268.99M | $263.98M | $265.98M | $254.76M | $244.68M | $241.96M | $245.18M | $223.86M | $227.84M | $224.86M | $244.67M | $215.89M | $195.43M | $175.86M | $216.33M | $166.21M | $162.84M | $177.15M | $170.58M | $175.05M | $171.03M | $174.26M | $152.62M | $131.08M | $141.38M | $225.05M | $231.45M | $228.05M | $208.97M | $225.29M | $195.17M | $237.69M | $236.44M | $235.21M | $239.78M | $285.56M | $276.41M | $302.41M | $319.85M | $309.58M | $322.24M | $325.28M | $335.03M | $327.06M | $319.17M | $334.22M | $396.55M | $314.36M | $397.47M | $408.11M | $403.06M | $387.74M | $409.17M | $441.37M | $470.28M | $471.9M | $490.41M | $501.19M | $519.54M | $471.25M | $495.2M | $494.01M | $440.13M | $434.15M | $525.66M | $440.05M | $382.89M | $395.8M | $409.65M | $393.25M | $321.48M | $267.56M | $325.01M | $340.98M | $241.73M | $225.76M | $237.53M | $226.31M | $223.41M | $210.49M | $203.33M | $198.13M | $191.33M | $244.3M | $187.49M | $169.17M | $164.2M | $162.64M | $160.39M | $176.87M | $142.48M | $144.95M | $151.41M | $147.92M | $178.29M | $131.21M | $138.7M | $135.42M | $123.1M | $118.2M | $116.4M | $117M | $124.6M | $107.5M | $111M | $109.9M | $117.1M | $107.2M | $118.9M | $106.9M | $109M | $103.9M | $100.6M | $100.8M | $102.4M | $96.6M | $106.1M | $98M | $109.1M | $95M | $97.2M | $89M | $104.5M | $91M | $99.9M | $97.8M | $96.1M | $84.3M | $90.7M | $85.7M | $85.2M | $84.1M | $86.6M | $81.5M | $75.5M | $76.5M | $79.7M | $78M | $81.5M | $75.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $477.96M | $433.77M | $497.43M | $524.28M | $518.21M | $481.15M | $451.36M | $432.71M | $448.92M | $440.66M | $365.15M | $348.29M | $374.99M | $381.75M | $325.69M | $300.09M | $293.19M | $296.03M | $291.63M | $283.78M | $302.03M | $311.12M | $309.22M | $391.35M | $326.4M | $395.63M | $376.46M | $351.54M | $393.01M | $394.84M | $376.55M | - | $407.36M | $461.79M | $460.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $83.63M | $76.86M | $57.69M | $69.37M | $72.75M | $47.47M | $96.04M | $81.65M | $52.2M | $35.44M | $40.79M | $41.21M | $58.06M | $28.4M | $74.06M | $59.53M | $39.33M | $39.97M | $23.92M | $10.15M | $41.36M | $34.89M | $46.54M | $42.16M | $17.39M | $24.49M | $38.4M | $16.64M | $58.66M | $40M | $75.58M | $68.85M | $65.63M | $44.21M | $67.19M | $27.26M | $58.97M | $10.25M | $111.09M | $68.03M | $74.14M | $51.87M | $72.04M | $34.87M | $63.1M | $8.86M | $163.52M | $41.21M | $101.56M | $78.87M | $108.77M | $78.89M | $96.3M | $47.15M | $97.17M | $93.24M | $63.02M | $21.3M | $107.75M | $70.24M | $82.1M | $56.55M | $149.67M | $164.95M | $166.9M | $103.1M | $146.18M | $100.01M | $19.45M | -$19.61M | $197.7M | $99.96M | $4.82M | $66.87M | $149.3M | $110.47M | $125.26M | $92M | $116.19M | $108.65M | $97.21M | $137.76M | $156.85M | $112.38M | $137.7M | $107.99M | $171.79M | $140.3M | $146M | $104.92M | $137.73M | $40.1M | $106.9M | $79.09M | $129.01M | $89.26M | $110.43M | $48.89M | $73.14M | $46.95M | $56.59M | $43.24M | $89.95M | $84.56M | $93.19M | $72.15M | $118.2M | $86.3M | $106.7M | $77.3M | $109.6M | $87.6M | $106.6M | $75.4M | $102M | $91.2M | $109.9M | $77.9M | $104.2M | $87.2M | $95.5M | $50.2M | $211.4M | $1.2M | $40.6M | $17.4M | $88.1M | $66.2M | $69.5M | $51.2M | $86.4M | $54.9M | $64M | $49.8M | $51.5M | $54.2M | $81M | $41.6M | $61.9M | $50.6M | $59M | $21.7M | $69.1M | $62.6M | $91.5M | $58.7M | $80.3M | $71.6M | $374.5M | $341.9M | -$728.7M | $329.4M | $346.2M | $321.2M | -$693.4M | $312.9M | $339.1M | $298.4M | -$652.6M | $291.5M | $313.3M | $276.8M | -$583.1M | $259.4M | $284.3M | $243.6M | -$539.2M | $220.2M | $251.3M | $214.7M |
| $233.84M | -$36.21M | $114.7M | $113.67M | -$12.13M | -$13.85M | $661.55M | $31.36M | -$66.93M | $133.4M | $31.8M | -$52.94M | $107.92M | $43.78M | -$42.91M | -$13.09M | -$127.34M | $92.2M | $78.96M | $23.64M | $117.57M | $119.14M | $271.2M | $65.89M | $43.37M | -$103.78M | $146.72M | $41.53M | $15.24M | $69.3M | -$6.44M | $66.22M | -$2.89M | $12.35M | -$12.33M | $10.98M | $6.93M | $13.53M | -$46.97M | -$27.11M | $10.86M | $8.74M | $9.57M | -$296.3M | -$3.58M | -$9.45M | $360.73M | -$14.88M | $351.7M | $129.1M | -$26.38M | $5.42M | -$17.52M | -$9.12M | -$134.54M | $172K | -$5.53M | $4.38M | -$5.82M | -$38.82M | -$6.42M | -$27.27M | -$2.18M | -$19.88M | -$8.78M | -$18.68M | -$11.54M | -$59.45M | $12.29M | -$11.88M | -$121.84M | -$87.09M | -$7.57M | -$3.55M | -$6.79M | $9.5M | $4.21M | $9.88M | $37.37M | $4.08M | $33.14M | -$354K | -$1.09M | $5.92M | -$3.28M | $23.32M | $5.84M | $1.4M | -$424K | -$974K | $44.68M | $449K | -$3.25M | $45.49M | $24.9M | -$139K | -$15.15M | -$52K | -$32.97M | -$30.9M | -$17.36M | $296.31M | -$21.41M | -$8.65M | -$7.92M | -$18.24M | -$9.5M | $8.2M | $10.2M | $3.8M | -$3.8M | $46.3M | -$1.3M | $259.3M | $47.6M | $28.9M | $6.1M | $400K | $1M | $3.9M | $8.4M | $11.4M | -$123.7M | $63.4M | $48M | $58.4M | -$400K | $13M | $4.2M | $800K | -$11.9M | $21.9M | $2.5M | $800K | $10.3M | -$3.5M | $1M | -$5.5M | $3.3M | $2.5M | $4.5M | $4.8M | $4.9M | $4.6M | $6.3M | $10.5M | $9.4M | $9.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $1.88M | $2.48M | $2.03M | $1.46M | $2.26M | $2.5M | $3.3M | $2.28M | $2.11M | $2.18M | $2.38M | $1.99M | $1.55M | $1.2M | $1.01M | $803K | $696K | $715K | $722K | - | $1.88M | $890K | $876K | $890K | $954K | $1.15M | $1.4M | $1.47M | $1.58M | $1.7M | $1.47M | $611K | $1.9M | $1.37M | $3.18M | $861K | $1.17M | $1.36M | $1.04M | $740K | $721K | $591K | $546K | $481K | $323K | $559K | $367K | $529K | $641K | $599K | $590K | $642K | $522K | $510K | $901K | $648K | $775K | $1.07M | $1.17M | $994K | $997K | $982K | $1.05M | $600K | $599K | $326K | $759K | $555K | $475K | $808K | - | $1.17M | $1.29M | $2.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $17.17M | $16.23M | $1.24M | $17.16M | $18.11M | $82.28M | $49.54M | $25.9M | $91.38M | $19.33M | $25.42M | $11.81M | $11.77M | $14.29M | $15.43M | $11.58M | $15.97M | $11.42M | $8.8M | $9.42M | $7.35M | $8.45M | $16.01M | $7.25M | $7.38M | $7.68M | $7.19M | $6.78M | $8.39M | $7.43M | $6.53M | $6.14M | $17.17M | $8.07M | $8.1M | $8.62M | $9.04M | $8.13M | $10.86M | $8.61M | $7.97M | $7.95M | $7.98M | $7.83M | $8.35M | $8.5M | $9.88M | $9.3M | $8.56M | $8.82M | $8.84M | $9.22M | $9.05M | $8.96M | $9.06M | $8.74M | $8.98M | $9.16M | $8.64M | $8.67M | $7.96M | $7.96M | $7.69M | $7.63M | $7.6M | $7.58M | $8.45M | $7.53M | $7.7M | $7.88M | - | $6.88M | $6.1M | $6.53M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $249.13M | -$22.46M | $113.91M | $129.37M | $3.72M | $65.93M | $707.79M | $54.98M | $22.35M | $150.55M | $54.84M | -$43.12M | $118.14M | $56.87M | -$28.49M | -$2.32M | -$112.07M | $102.9M | $87.04M | $33.06M | $123.04M | $126.7M | $286.33M | $72.25M | $49.8M | -$97.25M | $152.51M | $46.83M | $22.05M | $75.02M | -$1.38M | $71.75M | $12.37M | $19.05M | -$7.42M | $18.74M | $14.8M | $20.3M | -$37.16M | -$19.23M | $18.11M | $16.1M | $16.99M | -$288.95M | $4.45M | -$1.51M | $370.25M | -$6.11M | $359.62M | $137.33M | -$18.13M | $14M | -$8.99M | -$665K | -$126.38M | $8.26M | $2.68M | $12.48M | $1.64M | -$31.14M | $547K | -$20.3M | $4.47M | -$12.85M | -$1.78M | -$11.43M | -$3.84M | -$52.48M | $19.51M | -$4.81M | -$121.84M | -$81.38M | -$2.76M | $891K | -$6.79M | $9.5M | $4.21M | $9.88M | $37.37M | $4.08M | $33.14M | -$354K | -$1.09M | $5.92M | -$3.28M | $23.32M | $5.84M | $1.4M | -$424K | -$974K | $44.68M | $449K | -$3.25M | $45.49M | $24.9M | -$139K | -$15.15M | -$52K | -$32.97M | -$30.9M | -$17.36M | $296.31M | -$21.41M | -$8.65M | -$7.92M | -$18.24M | -$9.5M | $8.2M | $10.2M | $3.8M | -$3.8M | $46.3M | -$1.3M | $259.3M | $47.6M | $28.9M | $6.1M | $400K | $1M | $3.9M | $8.4M | $11.4M | -$123.7M | $63.4M | $48M | $58.4M | -$400K | $13M | $4.2M | $800K | -$11.9M | $21.9M | $2.5M | $800K | $10.3M | -$3.5M | $1M | -$5.5M | $3.3M | $2.5M | $4.5M | $4.8M | $4.9M | $4.6M | $6.3M | $10.5M | $9.4M | $9.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $317.48M | $40.65M | $172.39M | $183.04M | $60.62M | $33.62M | $757.59M | $113.01M | -$14.73M | $168.84M | $72.59M | -$11.73M | $165.97M | $72.18M | $31.14M | $46.44M | -$88.02M | $132.17M | $102.88M | $33.78M | $158.93M | $154.04M | $317.74M | $108.05M | $60.76M | -$79.29M | $185.12M | $58.17M | $73.9M | $109.3M | $69.14M | $135.07M | $62.74M | $56.57M | $54.86M | $38.24M | $65.9M | $23.79M | $64.12M | $40.93M | $85M | $60.62M | $81.61M | -$261.44M | $59.53M | -$589K | $524.26M | $26.33M | $453.26M | $207.97M | $82.39M | $84.31M | $78.79M | $38.03M | -$37.38M | $93.41M | $57.5M | $25.68M | $101.92M | $31.42M | $75.68M | $29.28M | $147.49M | $145.07M | $158.12M | $84.42M | $134.65M | $40.56M | $31.74M | -$31.48M | $71.83M | $12.87M | -$2.75M | $63.32M | $138.9M | $116.96M | $126.02M | $99.23M | $150.65M | $109.3M | $126.44M | $132.75M | $151.14M | $111.36M | $128.56M | $108.59M | $170.63M | $135.17M | $139.2M | $97.43M | $133.98M | $33.7M | $97.45M | $117.46M | $146.55M | $80.47M | $86.54M | $40.11M | $30.83M | $4.42M | $27.04M | $325.25M | $53.81M | $61.52M | $72.98M | $41.57M | $101.1M | $88.3M | $111.7M | $74.4M | $99.1M | $131.7M | $104.9M | $332.4M | $149.1M | $120M | $115.9M | $78.2M | $105.1M | $90.9M | $103.6M | $60.5M | $86.4M | $63.2M | $87.4M | $74.4M | $86.1M | $78M | $72.4M | $50.5M | $73M | $75.9M | $65.6M | $49.1M | $60.2M | $49.2M | $80.3M | $34.6M | $57.8M | $49.6M | $59.9M | $22.9M | $70.6M | $62.6M | $93.2M | $65M | $85.6M | $77M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $35.1M | $9.9M | $61.5M | $56.8M | $20.2M | $7.9M | $206M | $38.5M | $4.1M | $43.5M | $16.9M | $9.4M | $41.8M | $19.2M | $24.5M | $12.6M | -$21.4M | $35.6M | $17.8M | -$5.9M | $43M | $41.4M | $80.8M | $30M | $41.9M | -$45.4M | $39.1M | $15.2M | $16.7M | $27.6M | $12.4M | $10M | $16.1M | $13.6M | -$159.7M | $13.4M | $23.9M | $2.7M | $27.2M | $7.8M | $23.8M | $22.4M | $30.5M | -$30.5M | $19.6M | $900K | $191.9M | $16.1M | $78.6M | $77.4M | $26.7M | $29.9M | $31.7M | $15.8M | $8M | $37M | $21.2M | $11.7M | $41.8M | $18.6M | $27.9M | $10.9M | $68.5M | $59.4M | $56.4M | $32.4M | $52.4M | $14.6M | $11.4M | -$12M | $53M | $2.5M | -$100K | $24M | $56M | $44.5M | $57.2M | $34.8M | $55.1M | $36M | $47.7M | $50.8M | $48.7M | $44.8M | $49.8M | $42M | $64.7M | $52.7M | $54.3M | $38M | $46.5M | $13.8M | $36.8M | $44.4M | $52.8M | $32.7M | $35.4M | $16.4M | $16.3M | $2.85M | $12.55M | $126.2M | $16.1M | $28M | $31.8M | $17.5M | $40.1M | $36.6M | $43.8M | $29.2M | $35.3M | $49.9M | $41.1M | $124.5M | $58.1M | $48.4M | $44.5M | $30.5M | $39.9M | $35.5M | $40.4M | $23.6M | $33.5M | $21.4M | $35.9M | $30.5M | $33.9M | $30.5M | $31.1M | $21.7M | $30.5M | $31.1M | $27.6M | $20.6M | $25.4M | $21.7M | $34.5M | $14.9M | $13.9M | $23.5M | $24.8M | $9.3M | $28.5M | $25.1M | $37.3M | $26M | $34.5M | $32.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $282.38M | $30.75M | $110.89M | $126.24M | $40.42M | $25.72M | $551.59M | $74.51M | -$18.83M | $125.34M | $55.69M | -$21.13M | $124.17M | $52.98M | $6.64M | $33.84M | -$66.62M | $96.57M | $85.08M | $39.68M | $115.93M | $112.64M | $236.94M | $78.05M | $18.86M | -$33.89M | $146.02M | $42.97M | $57.2M | $81.7M | $56.74M | $125.07M | $46.64M | $42.97M | $214.56M | $24.84M | $42M | $21.09M | $36.92M | $33.13M | $61.2M | $38.22M | $51.11M | -$230.56M | $58.43M | $21.8M | $334.67M | $76.44M | $749.85M | $132.31M | $156.53M | $30.42M | $45.13M | $5.26M | -$45.38M | $93.95M | $52.05M | $31.57M | $61.73M | -$5.97M | $45.76M | $15.63M | $78.99M | $61.08M | $92.13M | $45.83M | $82.25M | $17.07M | $11.37M | -$19.48M | $18.83M | $10.37M | -$2.65M | $39.32M | $82.9M | $72.46M | $68.82M | $64.43M | $95.55M | $73.3M | $78.74M | $76.87M | $102.44M | $66.56M | $78.76M | $66.59M | $105.93M | $82.47M | $84.9M | $59.43M | $87.48M | $19.9M | $60.65M | $73.06M | $93.75M | $47.77M | $51.14M | $23.71M | $14.53M | $1.57M | $14.49M | $199.05M | $37.71M | $33.52M | $41.18M | $24.07M | $61M | $51.7M | $67.9M | $45.2M | $63.8M | $81.8M | $63.8M | $207.9M | $91M | $71.6M | $71.4M | $47.7M | $65.2M | $55.4M | $63.2M | $36.9M | $52.9M | $41.8M | $51.5M | $43.9M | $52.2M | $47.5M | $41.3M | $28.8M | $42.5M | $44.8M | $38M | $40.1M | $34.8M | $27.5M | $45.8M | $19.7M | $43.9M | $26.1M | $35.1M | $13.6M | $42.1M | $37.5M | $55.9M | $39M | $51.1M | $44.8M | $60.5M | $41.5M | $36.9M | $38.1M | $49.3M | $144.8M | $64.4M | $61.3M | $42.4M | $18.6M | $36.3M | $21.1M | $30.4M | $12.4M | $32.6M | $22M | $34.8M | $24.9M | $34.6M | $15.1M | $27.2M | $9.1M |
Minority Interests | -$1.27M | -$1.65M | -$2.16M | -$3.31M | -$3.67M | -$1.83M | -$2.8M | -$2M | -$2.21M | -$959K | -$2.43M | -$1.9M | -$1.38M | -$705K | -$483K | -$1.06M | -$870K | -$942K | -$402K | -$97K | -$568K | -$185K | $198K | -$439K | -$8K | $646K | -$136K | $180K | -$114K | $46K | -$53K | -$6K | -$69K | -$74K | -$382K | -$60K | -$3K | $0 | $0 | $0 | -$433K | -$435K | $60K | -$287K | -$434K | -$774K | -$256K | $121K | $499K | $219K | -$55K | -$75K | -$253K | -$97K | -$64K | $71K | -$11K | -$70K | -$17K | -$16K | $40K | -$14K | -$2K | $76K | $8K | $12K | -$534K | $214K | $1.11M | $788K | - | -$37K | -$49K | -$55K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | $45K | $92K | $1.44M | $49K | $48K | $99K | $4.69M | $52K | $51K | $102K | $371K | $49K | $778K | $101K | $24K | $193K | $46K | $616K | $454K | $267K | $766K | $752K | - | $440K | $105K | $84K | - | $241K | $325K | $465K | $251K | $828K | $313K | $295K | - | $231K | $395K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $281.06M | $29.01M | $107.28M | $122.88M | $36.7M | $23.8M | $544.1M | $72.45M | -$21.09M | $124.28M | $52.89M | -$23.08M | $122.01M | $52.17M | $6.14M | $32.59M | -$67.53M | $95.01M | $84.23M | $39.32M | $114.59M | $111.7M | $237.14M | $77.18M | $18.75M | -$33.33M | $145.88M | $42.9M | $56.76M | $81.28M | $56.43M | $124.24M | $46.25M | $42.6M | $214.18M | $24.55M | $41.6M | $21.09M | $36.92M | $33.13M | $60.77M | $37.78M | $51.17M | -$230.84M | $57.99M | $21.03M | $334.41M | $76.56M | $750.35M | $132.52M | $156.47M | $30.35M | $44.88M | $5.16M | -$45.44M | $94.02M | $52.04M | $31.5M | $61.71M | -$5.98M | $45.8M | $15.62M | $78.99M | $61.15M | $92.14M | $45.84M | $81.72M | $17.28M | $12.47M | -$18.7M | $18.83M | $10.33M | -$2.7M | $39.27M | $82.9M | $72.46M | $68.82M | $64.43M | $95.55M | $73.3M | $78.74M | $76.87M | $102.44M | $66.56M | $78.76M | $66.59M | $105.93M | $82.47M | $84.9M | $59.43M | $87.48M | $19.9M | $60.65M | $73.06M | $93.75M | $47.77M | $51.14M | $23.71M | $14.53M | $1.57M | $14.49M | $199.05M | $37.71M | $33.52M | $41.18M | $24.07M | $61M | $51.7M | $67.9M | $45.2M | $63.8M | $81.8M | $63.8M | $207.9M | $91M | $71.6M | $71.4M | $47.7M | $65.2M | $55.4M | $63.2M | $36.9M | $52.9M | $41.8M | $51.5M | $43.9M | $52.2M | $47.5M | $41.3M | $28.8M | $42.5M | $44.8M | $38M | $40.1M | $34.8M | $27.5M | $45.8M | $19.7M | $43.9M | $26.1M | $35.1M | $13.6M | $42.1M | $37.5M | $55.9M | $39M | $51.1M | $44.8M | $60.5M | $41.5M | $36.9M | $38.1M | $49.3M | $144.8M | $64.4M | $61.3M | $42.4M | $18.6M | $36.3M | $21.1M | $30.4M | $12.4M | $32.6M | $22M | $34.8M | $24.9M | $34.6M | $15.1M | $27.2M | $9.1M |
Shares Outstanding (Basic) | 4.27M | 4.33M | 4.34M | 4.33M | 4.33M | 4.32M | 4.31M | 4.35M | 4.4M | 4.43M | - | 4.6M | 4.7M | 4.76M | 4.77M | 4.81M | 4.84M | 4.87M | 4.91M | 4.96M | 4.97M | 4.97M | 4.97M | 5.06M | 5.2M | 5.27M | 5.28M | 5.29M | 5.29M | 5.28M | 5.27M | 5.3M | 5.33M | 5.44M | 5.47M | 5.52M | 5.54M | 5.54M | 5.53M | 5.54M | 5.54M | 5.62M | 5.75M | 5.74M | 5.72M | 5.7M | 5.68M | 5.67M | 7.28M | 7.28M | 7.27M | 7.23M | 7.23M | 7.23M | 7.22M | 7.27M | 7.43M | 7.51M | - | 7.8M | 7.85M | 8.05M | - | 8.84M | 9.13M | 9.17M | - | 9.34M | 9.34M | 9.34M | - | 9.33M | 9.48M | 9.48M | - | 9.47M | 9.5M | 9.51M | - | 9.58M | 9.58M | 9.57M | - | 9.6M | 9.59M | 9.59M | - | 9.57M | 9.56M | 9.55M | - | 9.53M | 9.53M | 9.53M | - | 9.51M | 9.5M | 9.5M | - | 9.49M | 9.49M | 9.48M | - | 9.45M | 9.44M | 9.44M | - | 10.06M | 10.1M | 10.09M | - | 10.09M | 10.1M | 10.08M | - | 10.72M | 10.79M | 10.85M | - | 10.98M | 10.97M | 11.05M | - | 11.03M | 11.08M | 11.23M | - | 11.5M | 11.67M | 11.71M | - | 11.73M | 11.76M | 11.79M | - | 11.8M | 11.83M | 11.87M | - | 11.86M | 11.9M | 11.83M | - | 11.94M | 12.15M | 12.34M | - | 12.8M | 12.8M | 12.87M | - | 12.85M | 12.85M | 12.85M | - | 12.85M | 12.85M | 12.83M | - | 13M | 13M | 12.82M | - | 12.82M | 12.82M | 13.99M | - | 13.99M | 13.99M | 13.99M |
Shares Outstanding (Diluted) | 4.31M | 4.38M | 4.38M | 4.38M | 4.37M | 4.36M | 4.34M | 4.38M | 4.4M | 4.46M | - | 4.6M | 4.71M | 4.78M | 4.79M | 4.82M | 4.84M | 4.89M | 4.92M | 4.98M | 4.99M | 4.98M | 4.98M | 5.07M | 5.2M | 5.27M | 5.32M | 5.33M | 5.33M | 5.33M | 5.31M | 5.34M | 5.36M | 5.47M | 5.51M | 5.55M | 5.58M | 5.57M | 5.56M | 5.57M | 5.57M | 5.65M | 5.83M | 5.84M | 5.81M | 5.79M | 5.77M | 5.76M | 7.36M | 7.35M | 7.35M | 7.34M | 7.28M | 7.27M | 7.22M | 7.38M | 7.55M | 7.62M | - | 7.8M | 7.93M | 8.12M | - | 8.9M | 9.19M | 9.24M | - | 9.4M | 9.4M | 9.34M | - | 9.36M | 9.48M | 9.51M | - | 9.51M | 9.54M | 9.55M | - | 9.62M | 9.61M | 9.61M | - | 9.62M | 9.62M | 9.62M | - | 9.6M | 9.6M | 9.58M | - | 9.56M | 9.56M | 9.55M | - | 9.52M | 9.52M | 9.51M | - | 9.5M | 9.5M | 9.5M | - | 9.46M | 9.46M | 9.46M | - | 10.1M | 10.15M | 10.14M | - | 10.14M | 10.14M | 10.13M | - | 10.75M | 10.79M | 10.85M | - | 10.98M | 10.97M | 11.05M | - | 11.03M | 11.08M | 11.23M | - | 11.5M | 11.67M | 11.71M | - | 11.73M | 11.76M | 11.79M | - | 11.8M | 11.83M | 11.87M | - | 11.86M | 11.9M | 11.83M | - | 11.94M | 12.15M | 12.34M | - | 12.8M | 12.8M | 12.87M | - | 12.85M | 12.85M | 12.85M | - | 12.85M | 12.85M | 12.83M | - | 13M | 13M | 12.82M | - | 12.82M | 12.82M | 13.99M | - | 13.99M | 13.99M | 13.99M |
EPS (Basic) | $65.53 | $6.68 | $24.93 | $28.19 | $8.43 | $5.50 | $126.63 | $16.54 | -$4.79 | $27.87 | - | -$5.02 | $25.96 | $10.91 | $1.28 | $6.78 | -$13.95 | $19.50 | $17.14 | $7.93 | $23.07 | $22.49 | $47.45 | $15.25 | $3.61 | -$6.32 | $27.45 | $8.12 | $10.74 | $15.38 | $10.69 | $23.43 | $8.69 | $7.84 | $38.76 | $4.45 | $7.51 | $3.77 | $6.60 | $5.90 | $10.82 | $6.63 | $8.78 | -$40.25 | $9.92 | $3.51 | $57.71 | $13.18 | $100.80 | $17.85 | $21.20 | $4.07 | $6.02 | $0.64 | -$6.57 | $12.64 | $6.84 | $4.07 | - | -$0.82 | $5.74 | $1.87 | - | $6.85 | $10 | $4.91 | - | $1.81 | $1.30 | -$2.04 | - | $1.08 | -$0.31 | $4.09 | - | $7.62 | $7.22 | $6.72 | - | $7.62 | $8.20 | $7.98 | - | $6.91 | $8.18 | $6.89 | - | $8.59 | $8.85 | $6.17 | - | $2.06 | $6.34 | $7.62 | - | $5 | $5.35 | $2.44 | - | $0.14 | $1.53 | $20.94 | - | $3.52 | $4.33 | $2.50 | - | $5.12 | $6.70 | $4.43 | - | $8.09 | $6.30 | $20.57 | - | $6.66 | $6.60 | $4.35 | - | $5 | $5.76 | $3.34 | - | $3.79 | $4.65 | $3.91 | - | $4.13 | $3.54 | $2.46 | - | $3.82 | $3.23 | $3.40 | - | $2.33 | $3.87 | $1.66 | - | $2.20 | $2.95 | $1.15 | - | $3.14 | $4.60 | $3.16 | - | $3.50 | $4.72 | $3.22 | - | $2.96 | $3.83 | $11.25 | - | $4.77 | $3.29 | $1.45 | - | $1.65 | $2.37 | $0.96 | - | $1.69 | $2.61 | $1.78 | - | $1.08 | $1.94 | $0.64 |
EPS (Diluted) | $64.86 | $6.62 | $24.69 | $27.91 | $8.35 | $5.45 | $125.55 | $16.42 | -$4.79 | $27.72 | - | -$5.02 | $25.89 | $10.88 | $1.28 | $6.76 | -$13.95 | $19.45 | $17.10 | $7.90 | $22.99 | $22.44 | $47.34 | $15.22 | $3.60 | -$6.32 | $27.25 | $8.05 | $10.65 | $15.26 | $10.61 | $23.28 | $8.63 | $7.78 | $38.52 | $4.42 | $7.46 | $3.75 | $6.57 | $5.87 | $10.76 | $6.59 | $8.72 | -$40.25 | $9.87 | $3.48 | $57.41 | $13.12 | $100.48 | $17.79 | $21.14 | $4.05 | $6.02 | $0.64 | -$6.57 | $12.64 | $6.84 | $4.07 | - | -$0.82 | $5.74 | $1.87 | - | $6.84 | $10 | $4.91 | - | $1.81 | $1.30 | -$2.04 | - | $1.08 | -$0.31 | $4.08 | - | $7.60 | $7.19 | $6.70 | - | $7.60 | $8.17 | $7.95 | - | $6.89 | $8.16 | $6.87 | - | $8.57 | $8.82 | $6.15 | - | $2.06 | $6.32 | $7.59 | - | $4.99 | $5.34 | $2.44 | - | $0.14 | $1.53 | $20.90 | - | $3.51 | $4.33 | $2.49 | - | $5.10 | $6.67 | $4.41 | - | $8.05 | $6.27 | $20.47 | - | $6.64 | $6.60 | $4.35 | - | $5 | $5.76 | $3.34 | - | $3.79 | $4.65 | $3.91 | - | $4.13 | $3.54 | $2.46 | - | $3.82 | $3.23 | $3.40 | - | $2.33 | $3.87 | $1.66 | - | $2.20 | $2.95 | $1.15 | - | $3.14 | $4.60 | $3.16 | - | $3.50 | $4.72 | $3.22 | - | $2.96 | $3.83 | $11.25 | - | $4.77 | $3.29 | $1.45 | - | $1.65 | $2.37 | $0.96 | - | $1.69 | $2.61 | $1.78 | - | $1.08 | $1.94 | $0.64 |
EBIT | $334.65M | $56.88M | $173.63M | $200.2M | $78.73M | $115.9M | $807.13M | $138.9M | $76.66M | $188.17M | $98.01M | $76K | $177.75M | $86.47M | $46.58M | $58.02M | -$72.04M | $143.58M | $111.68M | $43.21M | $166.28M | $162.48M | $333.75M | $115.3M | $68.14M | -$71.61M | $192.31M | $64.94M | $82.28M | $116.73M | $75.67M | $141.21M | $79.9M | $64.64M | $62.96M | $46.86M | $74.93M | $31.92M | $74.98M | $49.54M | $92.97M | $68.56M | $89.58M | -$253.61M | $67.87M | $7.91M | $534.14M | $35.63M | $461.82M | $216.79M | $91.23M | $93.53M | $87.83M | $46.99M | -$28.31M | $102.15M | $66.48M | $34.84M | $110.56M | $40.09M | $83.64M | $37.24M | $155.18M | $152.7M | $165.72M | $92M | $143.1M | $48.09M | $39.44M | -$23.6M | $57.83M | $19.75M | $3.35M | $69.86M | $149.3M | $110.47M | $125.26M | $92M | $116.19M | $108.65M | $97.21M | $137.76M | $156.85M | $112.38M | $137.7M | $107.99M | $171.79M | $140.3M | $146M | $104.92M | $137.73M | $40.1M | $106.9M | $79.09M | $129.01M | $89.26M | $110.43M | $48.89M | $73.14M | $46.95M | $56.59M | $43.24M | $89.95M | $84.56M | $93.19M | $72.15M | $118.2M | $86.3M | $106.7M | $77.3M | $109.6M | $87.6M | $106.6M | $75.4M | $102M | $91.2M | $109.9M | $77.9M | $104.2M | $87.2M | $95.5M | $50.2M | $211.4M | $1.2M | $40.6M | $17.4M | $88.1M | $66.2M | $69.5M | $51.2M | $86.4M | $54.9M | $64M | $49.8M | $51.5M | $54.2M | $81M | $41.6M | $61.9M | $50.6M | $59M | $21.7M | $69.1M | $62.6M | $91.5M | $58.7M | $80.3M | $71.6M | $374.5M | $341.9M | -$728.7M | $329.4M | $346.2M | $321.2M | -$693.4M | $312.9M | $339.1M | $298.4M | -$652.6M | $291.5M | $313.3M | $276.8M | -$583.1M | $259.4M | $284.3M | $243.6M | -$539.2M | $220.2M | $251.3M | $214.7M |
EBITDA | $276.05M | $184.84M | $142.12M | $162.5M | $148.57M | $118.96M | $862.29M | $180.15M | $129.83M | $133.07M | $126.9M | $228.62M | $134.36M | $118.27M | $289.82M | $162.94M | $143.48M | $147.05M | $96.42M | $134.54M | $122.98M | $130.82M | $119.54M | $111.09M | $107.38M | $113.97M | $248.13M | $93.06M | $123.16M | $108.49M | $146.66M | $131.59M | $117.24M | $94.84M | $95.51M | $73.2M | $116.32M | $52.02M | $129.43M | $91.05M | $97.57M | $76.34M | $93.71M | $302.89M | $135.96M | $72.08M | $214.11M | $106.69M | $250.49M | $142.08M | $175.04M | $150.02M | $167.31M | $120.75M | $191.12M | $168.11M | $133.96M | $102.38M | $185.73M | $142M | $158.7M | $131.99M | $221.08M | $234.89M | $239.97M | $164.63M | $215.94M | $150.24M | $110.49M | $65.07M | $258.2M | $178.96M | $68.21M | $130.79M | $218.48M | $159.85M | $179.29M | $147.38M | $140.42M | $165.39M | $114.39M | $188.35M | $210.54M | $154.63M | $190.69M | $131.32M | $208.62M | $185.79M | $194.72M | $150.41M | $137.92M | $81.35M | $148.2M | $74.5M | $145.56M | $134.13M | $157.84M | $83.76M | $116.87M | $127.15M | $123.1M | -$213.7M | $159.48M | $139.17M | $144.5M | $133.52M | $169.9M | $119.3M | $136.4M | $113M | $153.6M | $77.3M | $139.8M | -$152.8M | $81.3M | $88.7M | $129.9M | $103.3M | $128.4M | $106.7M | $110.3M | $61.9M | $340.4M | -$31.2M | $23.7M | -$11.1M | $118M | $82.1M | $92.7M | $73.8M | $121.7M | $56.8M | $85.4M | $72.8M | $91.9M | $64.8M | $102.5M | $61.8M | $78.3M | $66.2M | $72.7M | $34.9M | $81.6M | $75M | $102.6M | $64.9M | $85.9M | $77.6M | $374.5M | $341.9M | -$728.7M | $329.4M | $346.2M | $321.2M | -$693.4M | $312.9M | $339.1M | $298.4M | -$652.6M | $291.5M | $313.3M | $276.8M | -$583.1M | $259.4M | $284.3M | $243.6M | -$539.2M | $220.2M | $251.3M | $214.7M |