Gray Media Inc.(GTN:US)
Market Cap$451.07M
Key Metrics
Price$4.38
Revenue (TTM)$3.148B
Holders Revenue (TTM)$87M
Gross Profit (TTM)$820M
Earnings (TTM)-$26M
EBITDA (TTM)$722M
Op. Margin (TTM)14.42%
Dividend Yield19.29%
Holders Yield19.29%
Cash on hand$176M
Total Assets$10.437B
Net Assets$2.728B
Total Debt$5.887B
Key Metrics
Price$4.38
Revenue (TTM)$3.148B
Holders Revenue (TTM)$87M
Gross Profit (TTM)$820M
Earnings (TTM)-$26M
EBITDA (TTM)$722M
Op. Margin (TTM)14.42%
Dividend Yield19.29%
Holders Yield19.29%
Cash on hand$176M
Total Assets$10.437B
Net Assets$2.728B
Total Debt$5.887B
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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $839M | $768M | $792M | $749M | $772M | $782M | $1.045B | $950M | $826M | $823M | $864M | $803M | $813M | $801M | $1.072B | $909M | $868M | $827M | $721M | $601M | $547M | $544M | $792M | $604M | $451M | $534M | $579M | $517M | $508M | $518M | $328.22M | $279M | $250M | $226M | $233.61M | $218.98M | $226.68M | $203.46M | $237.62M | $204.49M | $196.63M | $173.72M | $169.49M | $151.1M | $143.46M | $133.3M | $177.89M | $131.7M | $107.25M | $91.3M | $95.56M | $88.29M | $84.29M | $78.17M | $126.59M | $102.88M | $94.69M | $80.67M | $84.67M | $76.52M | $76.2M | $69.74M | $114.6M | $85.35M | $75.64M | $70.48M | $77.52M | $66.45M | $65.06M | $61.35M | $94.8M | $82.63M | $78.74M | $71M | $84.27M | $73.59M | $79.75M | $69.68M | $101.92M | $80.59M | $81.39M | $68.23M | $33.66M | $62.28M | $67.99M | $58.31M | $100.57M | $86.62M | $84.1M | $74.73M | $80.4M | $73.35M | $76.65M | $64.98M | $75.83M | $42.51M | $42.7M | $37.61M | $42.67M | $36.77M | $39.98M | $36.93M | $47.31M | $41.61M | $43.41M | $38.89M | $44M | $33.5M | $35.03M | $31.4M | $37M | $31.8M | $32.1M | $28M | $29.3M | $26M | $25.5M | $22.8M | $27.1M | $16.6M | $18.5M | $17M | $16.5M | $13.8M | $15.2M | $13.2M | $14.2M | $9.1M | $7M | $6.1M | $6.2M | $6.4M | $5.6M | $7.8M | $7.2M | $7.2M | $6.6M | $7.2M | $6.9M | $6.7M | $6.1M | $7.5M | $7.2M |
Cost of Revenue | $591M | $583M | $590M | $564M | $583M | $597M | $624M | $593M | $579M | $604M | $631M | $575M | $563M | $614M | $597M | $553M | $542M | $556M | $472M | $397M | $363M | $378M | $375M | $334M | $329M | $354M | $356M | $329M | $323M | $391M | $159.74M | $145M | $142M | $150M | $150.67M | $139.54M | $133.68M | $133.56M | $128.51M | $120.72M | $117.34M | $108.57M | $101.97M | $98.92M | $86.45M | $86.85M | $86.39M | $73.22M | $66M | $60.38M | $58.59M | $53.52M | $51.81M | $53.49M | $56.65M | $52.03M | $52.83M | $50.77M | $49.41M | $48.68M | $47.93M | $48.18M | $52.9M | $49.8M | $46.09M | $47.57M | $50.59M | $46.17M | $45.17M | $45.65M | $51.19M | $49.91M | $48.46M | $50.02M | $52.24M | $49.58M | $49.05M | $48.82M | $53.44M | $47.46M | $45.54M | $45.06M | $14.27M | $40.02M | $39.59M | $38.69M | $55.94M | $47.65M | $46.07M | $46.8M | $49.15M | $44.96M | $45.06M | $44.12M | $43.43M | $25.8M | $25.63M | $24.52M | $27.38M | $25.8M | $25.2M | $25.65M | $33.63M | $22.83M | $24.46M | $24.39M | $25.8M | $21.3M | $21.3M | $19.5M | $21.4M | $19.5M | $18.7M | $17.6M | $17.6M | $15.9M | $14.2M | $13.5M | $15.7M | $10.4M | $10.7M | $11.5M | $10.9M | $10.6M | $10.4M | $9.2M | $10.1M | $5.7M | $5.1M | $4.7M | $2.5M | $1.8M | $2.4M | $3M | $2.4M | $3.1M | $4.1M | $2.8M | - | $2.6M | $2.8M | $2.9M | $2.8M |
Gross Profit | $248M | $185M | $202M | $185M | $189M | $185M | $421M | $357M | $247M | $219M | $233M | $228M | $250M | $187M | $475M | $356M | $326M | $271M | $249M | $204M | $184M | $166M | $417M | $270M | $122M | $180M | $223M | $188M | $185M | $127M | $168.48M | $134M | $108M | $76M | $82.94M | $79.44M | $93M | $69.91M | $109.11M | $83.77M | $79.3M | $65.16M | $67.52M | $52.18M | $57.02M | $46.46M | $91.5M | $58.48M | $41.25M | $30.91M | $36.96M | $34.77M | $32.48M | $24.68M | $69.94M | $50.85M | $41.86M | $29.9M | $35.26M | $27.84M | $28.27M | $21.56M | $61.7M | $35.55M | $29.54M | $22.92M | $26.93M | $20.27M | $19.89M | $15.7M | $43.61M | $32.72M | $30.28M | $20.98M | $32.04M | $24M | $30.7M | $20.86M | $48.48M | $33.14M | $35.85M | $23.17M | $19.39M | $22.26M | $28.4M | $19.62M | $44.64M | $38.98M | $38.02M | $27.93M | $31.25M | $28.39M | $31.59M | $20.85M | $32.4M | $16.71M | $17.07M | $13.09M | $15.29M | $10.96M | $14.78M | $11.28M | $13.68M | $18.78M | $18.95M | $14.49M | $18.2M | $12.2M | $13.73M | $11.9M | $15.6M | $12.3M | $13.4M | $10.4M | $11.7M | $10.1M | $11.3M | $9.3M | $11.4M | $6.2M | $7.8M | $5.5M | $5.6M | $3.2M | $4.8M | $4M | $4.1M | $3.4M | $1.9M | $1.4M | $3.7M | $4.6M | $3.2M | $4.8M | $4.8M | $4.1M | $2.5M | $4.4M | - | $4.1M | $3.3M | $4.6M | $4.4M |
| $37M | $39M | $28M | $28M | $25M | $32M | $24M | $24M | $28M | $28M | $33M | $23M | $30M | $26M | $24M | $27M | $25M | $28M | $84M | $32M | $25M | $18M | $18M | $15M | $17M | $15M | $21M | $14M | $21M | $48M | $10.78M | $11M | $11M | $8M | $7.11M | $8.33M | $8.43M | $7.71M | $8.92M | $7.22M | $8.52M | $15.68M | $11.03M | $10.02M | $6.44M | $6.85M | $7.59M | $5.27M | $9.85M | $6.5M | $6.22M | $4.47M | $5.29M | $3.82M | $5.18M | $4.01M | $3.63M | $3.11M | $3.64M | $4.09M | $3.4M | $3.04M | $3.42M | $3.37M | $3.84M | $2.92M | $3.22M | $3.31M | $3.59M | $4.05M | $4.08M | $3.42M | $2.64M | $2.62M | $3.14M | $3.94M | $3.7M | $4.06M | $5.49M | $3.7M | $3.11M | $3.83M | $1.61M | $3.16M | $3.08M | $2.78M | $4.4M | $2.9M | $1.54M | $2.38M | $2.3M | $1.92M | $2.11M | $2.14M | $2.32M | $1.17M | $1.12M | $1M | $953.24K | $833.1K | $884.37K | $944.41K | $952.62K | $675.75K | $937.57K | $1.03M | $900K | $900K | $900K | $700K | $1M | $800K | $700K | $900K | $400K | $700K | $700K | $600K | -$100K | $1.6M | $800K | $800K | $900K | $400K | $500K | $700K | $600K | $500K | $400K | $300K | $2.3M | $2.5M | $2.3M | $3M | $2.9M | $2.1M | $4.3M | $2.7M | - | $2.7M | $2.4M | $2.4M | $2.3M | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $37M | $39M | $28M | $28M | $25M | $32M | $24M | $24M | $28M | $28M | $33M | $23M | $30M | $26M | $24M | $27M | $25M | $28M | $84M | $32M | $25M | $18M | $18M | $15M | $17M | $15M | $21M | $14M | $21M | $48M | $10.78M | $11M | $11M | $8M | $7.11M | $8.33M | $8.43M | $7.71M | $8.92M | $7.22M | $8.52M | $15.68M | $11.03M | $10.02M | $6.44M | $6.85M | $7.59M | $5.27M | $9.85M | $6.5M | $6.22M | $4.47M | $5.29M | $3.82M | $5.18M | $4.01M | $3.63M | $3.11M | $3.64M | $4.09M | $3.4M | $3.04M | $3.42M | $3.37M | $3.84M | $2.92M | $3.22M | $3.31M | $3.59M | $4.05M | $4.08M | $3.75M | $2.72M | $3.54M | $3.51M | $3.93M | $3.58M | $4.06M | $4.96M | $3.48M | $2.92M | $3.74M | $105K | $3.16M | $3.03M | $2.74M | $4.24M | $2.88M | $2.16M | $2.37M | $2.3M | $1.92M | $2.11M | $2.14M | $2.32M | $1.17M | $1.12M | $1M | $953.24K | $833.1K | $884.37K | $944.41K | $952.62K | $675.75K | $937.57K | $1.03M | $900K | $900K | $900K | $700K | $1M | $800K | $700K | $900K | $400K | $700K | $700K | $600K | -$100K | $1.6M | $800K | $800K | $900K | $400K | $500K | $700K | $600K | $500K | $400K | $300K | $2.3M | $2.5M | $2.3M | $3M | $2.9M | $2.1M | $4.3M | $2.7M | - | $2.7M | $2.4M | $2.4M | $2.3M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$338K | -$84K | -$921K | -$370K | $5K | $119K | -$3K | $528K | $221K | $189K | $82K | $1.51M | $8K | $51K | $33K | $154K | $17K | -$626K | $4K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $156M | $81M | $116M | $101M | $104M | $90M | $330M | $266M | $151M | $124M | $114M | $121M | $135M | $77M | $367M | $244M | $218M | $159M | $101M | $118M | $107M | $97M | $345M | $202M | $58M | $118M | $153M | $125M | $116M | $30M | $139.43M | $105M | $79M | $49M | $56.03M | $51.56M | $65.07M | $44M | $84.27M | $60.82M | $54.92M | $34.46M | $43.42M | $29.59M | $39.09M | $28.04M | $72.26M | $41.16M | $23.23M | $17.74M | $24.11M | $24.27M | $21.24M | $15.03M | $58.93M | $41.09M | $32.5M | $20.89M | $25.57M | $17.19M | $18.2M | $11.49M | $50.93M | $24.57M | $17.66M | $11.9M | $15.51M | $8.8M | $7.9M | $3.24M | $29.62M | $20.17M | $18.65M | $8.36M | $19.56M | $9.91M | $16.88M | $7.03M | $33.29M | $19.96M | $23.73M | $11.02M | $11.33M | $12.49M | $19.65M | $11.22M | $33.93M | $29.62M | $30.28M | $19.37M | $21.25M | $19.49M | $22.37M | $11.67M | $23.41M | $11.91M | $12.25M | $8.36M | $7.14M | $2.21M | $6.05M | $2.49M | $9.95M | $8.56M | $8.48M | $4.1M | $7.6M | $4.2M | $5.73M | $4.3M | $7.8M | $5.1M | $7.2M | $4.7M | $5.9M | $4.4M | $6.2M | $4.4M | $7.2M | $2.3M | $4.7M | $2.7M | $1.9M | $1.8M | $3.4M | $2M | $2.2M | $1.7M | $1.1M | $700K | $1.1M | $800K | $500K | $1.4M | $1.5M | $1.6M | -$2.3M | $1.2M | $6.9M | $700K | $400K | $1.7M | $1.6M |
| -$137M | -$109M | -$142M | -$129M | -$139M | -$114M | -$114M | -$138M | -$122M | -$5M | -$126M | -$158M | -$126M | -$119M | -$123M | -$94M | -$81M | -$76M | -$59M | -$100M | -$53M | -$43M | -$54M | -$37M | -$41M | -$47M | -$27M | -$43M | -$54M | -$45M | -$17.91M | -$22M | -$23M | -$23M | -$24.88M | -$25.72M | $53.39M | -$26.17M | -$24.13M | -$60.24M | -$25.36M | -$19.06M | -$18.17M | -$18.87M | -$18.85M | -$18.51M | -$19.61M | -$18.61M | -$20.77M | -$15.61M | -$15.48M | -$12.71M | -$12.52M | -$12.51M | -$61.11M | -$15.18M | -$14.58M | -$15.23M | -$14.25M | -$14.14M | -$14.51M | -$15.99M | -$15.03M | -$16.6M | -$16.93M | -$19.88M | -$16.37M | -$17.55M | -$18.91M | -$16.93M | -$338.57M | -$12.25M | -$13.26M | -$14.85M | $358K | $172K | -$16.03M | -$6.13M | -$347K | -$367K | -$130K | $154K | -$3.43M | $246K | -$4.66M | $262K | $262K | $176K | $888K | $139K | -$1.27M | $16K | $51K | $65K | -$2.82M | $809.72K | $399K | -$10.85M | -$40.33K | -$484.02K | -$148.01K | -$714.51K | $618.6K | $154.95K | -$55.6K | $63.3K | -$300K | $100K | - | $400K | $200K | $70.5M | -$100K | - | - | - | - | - | -$900K | $5.6M | - | - | -$900K | -$600K | -$600K | - | $0 | $100K | $100K | - | - | $100K | - | $100K | $100K | $100K | $100K | $100K | - | $300K | $300K | $300K | $100K | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $117M | $117M | $119M | $120M | $117M | $118M | $122M | $130M | $118M | $115M | $116M | $111M | $109M | $104M | $100M | $94M | $81M | $79M | $62M | $48M | $47M | $48M | $48M | $45M | $46M | $52M | $54M | $57M | $58M | $58M | $32.44M | $25M | $25M | $24M | $24.07M | $24.21M | $23.79M | $23.19M | $23.77M | $27.93M | $24.27M | $21.28M | $18.65M | $18.65M | $18.59M | $18.53M | $19.2M | $18.62M | $15.83M | $15.27M | $14.66M | $12.66M | $12.59M | $12.54M | $14M | $15.16M | $15.13M | $15.16M | $15.27M | $15.17M | $15.34M | $16M | $16.33M | $16.67M | $17.43M | $19.61M | $19.57M | $19.4M | $20.01M | $10.11M | - | $12.63M | $13.4M | $15.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | -$20M | $8M | -$23M | -$9M | -$22M | $4M | $8M | -$8M | -$4M | $110M | -$10M | -$47M | -$17M | -$15M | -$23M | - | - | $3M | $3M | -$52M | -$6M | $5M | -$6M | $8M | $5M | $5M | $27M | $14M | $4M | $13M | $14.53M | $3M | $2M | $1M | -$813K | -$1.51M | $77.18M | -$2.97M | -$360K | -$32.31M | -$1.09M | $2.22M | $483K | -$220K | -$265K | $25K | -$418K | $5K | -$4.94M | -$331K | -$821K | -$49K | $76K | $29K | -$47.11M | -$28K | $547K | -$63K | $1.02M | $1.03M | $834K | $13K | $1.3M | $70K | $499K | -$266K | $3.2M | $1.85M | $1.1M | -$6.82M | -$338.57M | $374K | $147K | $948K | $358K | $172K | -$16.03M | -$6.13M | -$347K | -$367K | -$130K | $154K | -$3.43M | $246K | -$4.66M | $262K | $262K | $176K | $888K | $139K | -$1.27M | $16K | $51K | $65K | -$2.82M | $809.72K | $399K | -$10.85M | -$40.33K | -$484.02K | -$148.01K | -$714.51K | $618.6K | $154.95K | -$55.6K | $63.3K | -$300K | $100K | - | $400K | $200K | $70.5M | -$100K | - | - | - | - | - | -$900K | $5.6M | - | - | -$900K | -$600K | -$600K | - | $0 | $100K | $100K | - | - | $100K | - | $100K | $100K | $100K | $100K | $100K | - | $300K | $300K | $300K | $100K |
Income Before Tax | $19M | -$28M | -$26M | -$28M | -$35M | -$24M | $216M | $128M | $29M | $119M | -$12M | -$37M | $9M | -$42M | $244M | $150M | $137M | $83M | $42M | $18M | $54M | $54M | $291M | $165M | $17M | $71M | $126M | $82M | $62M | -$15M | $121.52M | $83M | $56M | $26M | $31.15M | $25.85M | $118.45M | $17.83M | $60.14M | $584K | $29.56M | $15.41M | $25.25M | $10.73M | $20.24M | $9.54M | $52.65M | $22.55M | $2.47M | $2.14M | $8.63M | $11.56M | $8.72M | $2.52M | -$2.17M | $25.91M | $17.92M | $5.66M | $11.32M | $3.06M | $3.69M | -$4.49M | $35.9M | $7.96M | $724K | -$7.98M | -$855K | -$8.76M | -$11.01M | -$13.69M | -$319.86M | $7.92M | $5.4M | -$6.49M | $2.97M | -$6.73M | -$15.56M | -$16.38M | $16.35M | $2.27M | $7.13M | -$4.21M | -$3.6M | $1.62M | $3.73M | $399K | $23.73M | $19.4M | $20.07M | $9.06M | $10.41M | $9.05M | $11.44M | $460K | $12.2M | $4.67M | $4.75M | -$11.46M | -$1.91M | -$6.88M | -$3.02M | -$7.48M | $523.27K | -$1.35M | -$1.69M | -$5.56M | -$2.6M | -$2.8M | -$1.3M | -$2.1M | $1.1M | $68.9M | $1.1M | -$1.3M | -$100K | -$1.5M | $1M | -$700K | $1.4M | $5.7M | $2.4M | $600K | -$500K | - | $1.3M | $700K | $1.6M | $1.4M | $1M | $600K | $800K | $500K | $300K | $1.2M | $1.3M | - | -$2.6M | $800K | - | $1M | $600K | $1.9M | $1.7M |
Income Tax | $5M | -$8M | -$16M | -$18M | $21M | -$15M | $47M | $32M | $7M | $31M | -$3M | $3M | $5M | -$11M | $58M | $42M | $38M | $21M | $13M | $35M | $15M | $15M | $67M | $43M | $6M | $18M | $32M | $23M | $18M | $3M | $33.25M | $22M | $15M | $6M | -$134.43M | $10.53M | $47.89M | $7.33M | $24.31M | $797K | $11.9M | $6.42M | $10.26M | $4.12M | $8.13M | $3.94M | $21.39M | $8.61M | $876K | $859K | $3.43M | $4.49M | $3.57M | $1.65M | -$62K | $10.04M | $6.93M | $2.29M | $3.75M | $1.07M | $1.13M | -$1.41M | $14.04M | $2.46M | $190K | -$3.24M | $1.1M | -$3.24M | -$4.36M | -$4.77M | -$113.83M | $3.28M | $2.18M | -$2.64M | $1.48M | -$2.55M | -$5.61M | -$5.86M | $7.77M | $909K | $2.81M | -$1.66M | -$993K | $650K | $1.47M | $150K | $8.92M | $7.61M | $7.88M | $3.55M | $9.15M | $3.49M | $4.41M | $289K | $4.63M | $1.55M | $1.66M | -$4M | -$493.92K | -$2.25M | -$782K | -$2.45M | $382.23K | -$217K | -$320K | -$1.71M | -$900K | -$800K | -$200K | -$500K | $600K | $27.1M | $300K | $200K | $300K | -$300K | $400K | -$200K | $400K | $2.8M | $900K | $200K | -$200K | - | $500K | $300K | $600K | $600K | $400K | $200K | $300K | $200K | $100K | $500K | $500K | - | -$500K | $300K | - | $400K | $200K | $700K | $600K |
Net Income | $14M | -$20M | -$10M | -$10M | -$56M | -$9M | $169M | $96M | $22M | $88M | -$9M | -$40M | $4M | -$31M | $186M | $108M | $99M | $62M | $29M | -$17M | $39M | $39M | $224M | $122M | $11M | $53M | $94M | $59M | $44M | -$18M | $88.27M | $61M | $41M | $20M | $165.57M | $15.32M | $70.56M | $10.51M | $35.83M | -$213K | $17.66M | $8.99M | $14.99M | $6.61M | $12.11M | $5.6M | $31.25M | $13.94M | $1.59M | $1.28M | $5.2M | $7.07M | $5.14M | $870K | -$2.11M | $15.87M | $10.99M | $3.37M | $7.58M | $1.98M | $2.56M | -$3.08M | $21.86M | $5.51M | $534K | -$4.74M | -$1.96M | -$5.52M | -$6.65M | -$8.92M | -$206.03M | $4.64M | $3.22M | -$3.85M | $1.49M | -$4.18M | -$9.94M | -$10.51M | $8.59M | $1.36M | $4.32M | -$2.55M | -$3.85M | $1.74M | $3.39M | $2.08M | $14.8M | $11.78M | $12.2M | $5.5M | $1.27M | $5.56M | $7.03M | $171K | $3.95M | $3.12M | $3.09M | -$38.05M | -$1.42M | -$4.64M | -$2.23M | -$5.03M | $141.04K | -$1.13M | -$1.37M | -$3.85M | -$1.7M | -$2M | -$1.1M | -$1.6M | $500K | $41.8M | $800K | -$1.5M | -$400K | -$1.2M | $600K | -$500K | $1M | -$300K | $1.5M | $400K | -$300K | - | $800K | $400K | $1M | $800K | $600K | $400K | $500K | $300K | $1M | $700K | $800K | $900K | -$2.1M | $500K | $400K | $600K | $400K | $1.2M | $1.1M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $14M | -$20M | -$10M | -$10M | -$56M | -$9M | $169M | $96M | $22M | $88M | -$9M | -$40M | $4M | -$31M | $186M | $108M | $99M | $62M | $29M | -$17M | $39M | $39M | $224M | $122M | $11M | $53M | $94M | $59M | $44M | -$18M | $88.27M | $61M | $41M | $20M | $165.57M | $15.32M | $70.56M | $10.51M | $35.83M | -$213K | $17.66M | $8.99M | $14.99M | $6.61M | $12.11M | $5.6M | $31.25M | $13.94M | $1.59M | $1.28M | $5.2M | $7.07M | $5.14M | $870K | -$2.11M | $15.87M | $10.99M | $3.37M | $7.58M | $1.98M | $2.56M | -$3.08M | $21.86M | $5.51M | $534K | -$4.74M | -$1.96M | -$5.52M | -$6.65M | -$8.92M | -$206.03M | $4.64M | $3.22M | -$3.85M | $1.49M | -$4.18M | -$9.94M | -$10.51M | $8.59M | $1.36M | $4.32M | -$2.55M | -$3.85M | $1.74M | $3.39M | $2.08M | $14.8M | $11.78M | $12.2M | $5.5M | $1.27M | $5.56M | $7.03M | $171K | $3.95M | $3.12M | $3.09M | -$38.05M | -$1.42M | -$4.64M | -$2.23M | -$5.03M | $141.04K | -$1.13M | -$1.37M | -$3.85M | -$1.7M | -$2M | -$1.1M | -$1.6M | $500K | $41.8M | $800K | -$1.5M | -$400K | -$1.2M | $600K | -$500K | $1M | -$300K | $1.5M | $400K | -$300K | - | $800K | $400K | $1M | $800K | $600K | $400K | $500K | $300K | $1M | $700K | $800K | $900K | -$2.1M | $500K | $400K | $600K | $400K | $1.2M | $1.1M |
Shares Outstanding (Basic) | 98M | 97M | 97M | 97M | 97M | 96M | 95M | 95M | 95M | 94M | 93M | 93M | 93M | 92M | 91M | 91M | 93M | 93M | 95M | 95M | 95M | 94M | 94M | 95M | 97M | 98M | 99M | 100M | 100M | 99M | 87.77M | 88M | 88M | 89M | 76.87M | 71.64M | 71.82M | 71.88M | 71.85M | 71.88M | 71.88M | 71.79M | 71.64M | 71.64M | 71.64M | 58.22M | 57.87M | 57.86M | 57.86M | 57.85M | 57.72M | 57.71M | 57.56M | 57.52M | 57.23M | 57.16M | 57.15M | 57.15M | 57.12M | 57.12M | 57.12M | 57.11M | - | 57.07M | 54.45M | 48.57M | - | 48.52M | 48.51M | 48.49M | - | 48.37M | 48.24M | 48.15M | - | 47.76M | 47.69M | 47.73M | - | 48.07M | 48.79M | 48.74M | - | 48.73M | 48.64M | 48.6M | - | 49.95M | 49.96M | 49.86M | - | 50.1M | 50.41M | 50.33M | - | 15.75M | 15.68M | 15.65M | - | 15.62M | 15.6M | 15.57M | - | 15.51M | 15.49M | 15.46M | - | 12.11M | 12.73M | 12.67M | - | 11.93M | 10M | 12.67M | - | 12.31M | 10M | 12.86M | - | 8M | 8M | 8M | - | 6.67M | 7.27M | 6.67M | - | 7.27M | 6.67M | 8M | 7.14M | - | 7.14M | 6.36M | 7.27M | - | 7.24M | 7.14M | 5.71M | - | 5.71M | 17.14M | 15.71M |
Shares Outstanding (Diluted) | 100M | 97M | 97M | 97M | 97M | 96M | 98M | 97M | 96M | 95M | 93M | 93M | 93M | 92M | 92M | 92M | 94M | 94M | 95M | 95M | 95M | 95M | 95M | 96M | 97M | 99M | 100M | 101M | 101M | 99M | 88.69M | 89M | 88M | 90M | 77.83M | 72.45M | 72.5M | 72.52M | 72.89M | 71.88M | 72.75M | 72.58M | 72.44M | 72.34M | 72.27M | 58.74M | 58.47M | 58.39M | 58.31M | 58.29M | 58.17M | 58.08M | 57.94M | 57.7M | 57.42M | 57.29M | 57.19M | 57.15M | 57.13M | 57.12M | 57.12M | 57.11M | - | 57.07M | 54.45M | 48.57M | - | 48.52M | 48.51M | 48.49M | - | 48.41M | 48.27M | 48.15M | - | 47.76M | 47.69M | 47.73M | - | 48.07M | 48.79M | 48.74M | - | 48.92M | 48.85M | 49.05M | - | 50.32M | 50.59M | 50.5M | - | 50.6M | 50.7M | 50.33M | - | 16.03M | 15.68M | 15.65M | - | 15.62M | 15.6M | 15.57M | - | 15.51M | 15.49M | 15.46M | - | 12.11M | 12.73M | 12.67M | - | 12.54M | 10M | 12.67M | - | 12.31M | 10M | 12.86M | - | 8M | 8M | 8M | - | 6.67M | 7.27M | 6.67M | - | 7.27M | 6.67M | 8M | 7.14M | - | 7.14M | 6.36M | 7.27M | - | 7.24M | 7.14M | 5.71M | - | 5.71M | 17.14M | 15.71M |
EPS (Basic) | $0.21 | -$0.34 | -$0.24 | -$0.24 | -$0.71 | -$0.23 | $1.64 | $0.87 | $0.09 | $0.80 | -$0.24 | -$0.57 | -$0.10 | -$0.48 | $1.90 | $1.04 | $0.92 | $0.53 | $0.17 | -$0.32 | $0.27 | $0.28 | $2.24 | $1.15 | -$0.02 | $0.41 | $0.82 | $0.46 | $0.31 | -$0.31 | $1.01 | $0.70 | $0.46 | $0.22 | $2.15 | $0.21 | $0.98 | $0.15 | $0.50 | -$0.003 | $0.25 | $0.13 | $0.21 | $0.09 | $0.17 | $0.10 | $0.54 | $0.24 | $0.03 | $0.02 | $0.09 | $0.12 | $0.09 | $0.02 | -$0.05 | $0.26 | $0.17 | $0.04 | $0.10 | $0 | $0.01 | -$0.09 | - | $0.07 | -$0.11 | -$0.19 | - | -$0.21 | -$0.22 | -$0.27 | - | $0.03 | $0.06 | -$0.08 | - | -$0.09 | -$0.23 | -$0.24 | - | $0.01 | $0.07 | -$0.07 | - | $0.02 | $0.05 | $0.03 | - | $0.22 | $0.23 | $0.09 | - | $0.09 | $0.12 | -$0.01 | - | $0.15 | -$0.10 | -$2.44 | - | -$0.31 | -$0.15 | -$0.33 | - | -$0.09 | -$0.10 | -$0.27 | - | -$0.19 | -$0.11 | -$0.15 | - | $3.48 | $0.04 | -$0.15 | - | -$0.13 | $0.02 | -$0.07 | - | -$0.04 | $0.21 | $0.05 | - | $0 | $0.11 | $0.06 | - | $0.11 | $0.09 | $0.05 | $0.07 | - | $0.14 | $0.11 | $0.11 | - | -$0.29 | $0.07 | $0.07 | - | $0.07 | $0.07 | $0.07 |
EPS (Diluted) | $0.21 | -$0.34 | -$0.24 | -$0.24 | -$0.71 | -$0.23 | $1.59 | $0.86 | $0.09 | $0.79 | -$0.24 | -$0.57 | -$0.10 | -$0.48 | $1.88 | $1.03 | $0.91 | $0.52 | $0.17 | -$0.32 | $0.27 | $0.27 | $2.22 | $1.14 | -$0.02 | $0.40 | $0.81 | $0.46 | $0.31 | -$0.31 | $1 | $0.69 | $0.46 | $0.22 | $2.13 | $0.21 | $0.97 | $0.14 | $0.49 | -$0.003 | $0.24 | $0.12 | $0.21 | $0.09 | $0.17 | $0.10 | $0.53 | $0.24 | $0.03 | $0.02 | $0.09 | $0.12 | $0.09 | $0.02 | -$0.05 | $0.26 | $0.17 | $0.04 | $0.10 | $0 | $0.01 | -$0.09 | - | $0.07 | -$0.11 | -$0.19 | - | -$0.21 | -$0.22 | -$0.27 | - | $0.03 | $0.06 | -$0.08 | - | -$0.09 | -$0.23 | -$0.24 | - | $0.01 | $0.07 | -$0.07 | - | $0.02 | $0.05 | $0.03 | - | $0.22 | $0.22 | $0.09 | - | $0.09 | $0.12 | -$0.01 | - | $0.14 | -$0.10 | -$2.44 | - | -$0.31 | -$0.15 | -$0.33 | - | -$0.09 | -$0.10 | -$0.27 | - | -$0.19 | -$0.11 | -$0.15 | - | $3.31 | $0.04 | -$0.15 | - | -$0.13 | $0.02 | -$0.07 | - | -$0.04 | $0.21 | $0.05 | - | $0 | $0.11 | $0.06 | - | $0.11 | $0.09 | $0.05 | $0.07 | - | $0.14 | $0.11 | $0.11 | - | -$0.29 | $0.07 | $0.07 | - | $0.07 | $0.07 | $0.07 |
EBIT | $136M | $89M | $93M | $92M | $82M | $94M | $338M | $258M | $147M | $234M | $104M | $74M | $118M | $62M | $344M | $244M | $218M | $162M | $104M | $66M | $101M | $102M | $339M | $210M | $63M | $123M | $180M | $139M | $120M | $43M | $153.96M | $108M | $81M | $50M | $55.22M | $50.05M | $142.25M | $41.03M | $83.91M | $28.51M | $53.83M | $36.68M | $43.9M | $29.37M | $38.83M | $28.07M | $71.84M | $41.17M | $18.29M | $17.41M | $23.29M | $24.22M | $21.31M | $15.06M | $11.83M | $41.06M | $33.05M | $20.82M | $26.59M | $18.22M | $19.03M | $11.51M | $52.24M | $24.64M | $18.16M | $11.63M | $18.71M | $10.64M | $9M | -$3.57M | -$307.48M | $20.55M | $18.8M | $9.31M | $19.56M | $9.91M | $16.88M | $7.03M | $33.29M | $19.96M | $23.73M | $11.02M | $11.33M | $12.49M | $19.65M | $11.22M | $33.93M | $29.62M | $30.28M | $19.37M | $21.25M | $19.49M | $22.37M | $11.67M | $23.41M | $11.91M | $12.25M | $8.36M | $7.14M | $2.21M | $6.05M | $2.49M | $9.95M | $8.56M | $8.48M | $4.1M | $7.6M | $4.2M | $5.73M | $4.3M | $7.8M | $5.1M | $7.2M | $4.7M | $5.9M | $4.4M | $6.2M | $4.4M | $7.2M | $2.3M | $4.7M | $2.7M | $1.9M | $1.8M | $3.4M | $2M | $2.2M | $1.7M | $1.1M | $700K | $1.1M | $800K | $500K | $1.4M | $1.5M | $1.6M | -$2.3M | $1.2M | $6.9M | $700K | $400K | $1.7M | $1.6M |
EBITDA | $218M | $160M | $183M | $161M | $170M | $160M | $408M | $342M | $227M | $308M | $228M | $204M | $229M | $169M | $462M | $339M | $313M | $254M | $176M | $180M | $160M | $158M | $409M | $262M | $113M | $173M | $211M | $184M | $175M | $92M | $166.52M | $129M | $105M | $73M | $81.55M | $76.47M | $89.74M | $67.51M | $105.2M | $81.4M | $75.73M | $54.44M | $60.61M | $45.86M | $54.2M | $43.22M | $87.57M | $56.53M | $34.41M | $27.33M | $33.61M | $33.13M | $30.01M | $23.69M | $67.59M | $49.61M | $40.95M | $29.56M | $34.41M | $27.03M | $28.45M | $22.36M | $62.25M | $35.91M | $29.56M | $23.85M | $27.48M | $20.79M | $20.06M | $15.42M | $44.13M | $32.9M | $31.38M | $21.3M | $32.6M | $24.05M | $47.31M | $27.85M | $48.09M | $34.22M | $37.18M | $23.32M | $26.15M | $22.74M | $33.81M | $20.37M | $43.08M | $39.24M | $38.86M | $28.67M | $32.2M | $29.93M | $32.67M | $21.83M | $33.93M | $16.53M | $17.28M | $24.65M | $16.12M | $12.43M | $15.8M | $12.79M | $18.95M | $17.95M | $18.07M | $13.4M | $17.6M | $11.4M | $12.83M | $10.8M | $14.4M | -$59M | $12.8M | $9.5M | $11.3M | $9.4M | $10.6M | $8.7M | $12.4M | -$1M | $7M | $4.7M | $5.6M | $2.8M | $4.9M | $3.3M | $3.5M | $2.9M | $1.4M | $1.1M | $1.4M | $2M | $1.2M | $1.7M | $1.8M | $1.9M | -$1.9M | $1.6M | $6.9M | $1.1M | $600K | $1.9M | $2M |