Hawaiian Electric Industries, Inc.(HE:US)
Market Cap$1.482B
Key Metrics
Price$8.58
Revenue (TTM)$3.283B
Holders Revenue (TTM)$30.1M
Gross Profit (TTM)$376.75M
Earnings (TTM)$226.23M
EBITDA (TTM)$696.85M
Op. Margin (TTM)11.48%
Dividend Yield2.03%
Holders Yield2.03%
Cash on hand$238.73M
Total Assets$8.402B
Net Assets$1.763B
Total Debt$2.801B
Key Metrics
Price$8.58
Revenue (TTM)$3.283B
Holders Revenue (TTM)$30.1M
Gross Profit (TTM)$376.75M
Earnings (TTM)$226.23M
EBITDA (TTM)$696.85M
Op. Margin (TTM)11.48%
Dividend Yield2.03%
Holders Yield2.03%
Cash on hand$238.73M
Total Assets$8.402B
Net Assets$1.763B
Total Debt$2.801B
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 | $939.7M | $746.45M | $805.82M | $790.61M | $746.39M | $744.07M | $486.95M | $938.38M | $897.36M | $897.16M | $956.37M | $901.87M | $895.69M | $928.24M | $1.019B | $1.042B | $895.61M | $785.07M | $770.27M | $756.9M | $680.26M | $642.95M | $652.22M | $641.43M | $608.95M | $677.19M | $725.97M | $770.88M | $715.49M | $661.62M | $761.65M | $768.05M | $685.28M | $645.87M | $658.6M | $673.19M | $632.28M | $591.56M | $617.4M | $646.06M | $566.24M | $550.96M | $624.03M | $717.18M | $623.91M | $637.86M | $790.04M | $867.1M | $798.66M | $783.75M | $826.45M | $829.17M | $794.57M | $782.23M | $838.15M | $867.72M | $854.27M | $814.86M | $851.03M | $886.36M | $794.32M | $710.63M | $695.74M | $694.54M | $655.66M | $619.04M | $619.58M | $620.31M | $525.9M | $543.8M | $799.82M | $915.43M | $774.06M | $729.62M | $708.17M | $673.46M | $600.76M | $554.02M | $607.08M | $673.89M | $604.97M | $574.96M | $624.76M | $595.92M | $522.26M | $472.63M | $518.39M | $506.76M | $461.8M | $437.11M | $454.22M | $453.7M | $448.76M | $424.64M | $435.7M | $431.56M | $409M | $377.44M | -$25.19M | $447.29M | $427.34M | $434.87M | $458.15M | $445.87M | $413.14M | $401.88M | $408.9M | $392.5M | $369.69M | $352.2M | $372.4M | $377.3M | $360.6M | $374.9M | $377.4M | $370.4M | $360.3M | $359.2M | $369M | $368.2M | $347.2M | $326.2M | $332.8M | $336.9M | $319.9M | $306.2M | $319.7M | $319.2M | $284.5M | $265.1M | $281.7M | $299.5M | $281.6M | $279.3M | $215.3M | $292.6M | $250.9M | $246.5M | $262.5M | $274.1M | $260.5M | $286.7M | $275.5M | $243.5M | $254.2M | $237.6M | $227.7M | $240M | $216.9M | $200.1M | $195.1M | $195.7M | $173.5M | $170M | $220.4M | $150.4M | $139.1M | $125.2M | $132.6M | $128.9M | $134.3M | $162.3M | $162.7M | $158.8M | $163M | $163.8M | $170.1M | $170.2M | $164.1M | $160.8M |
Cost of Revenue | $735.49M | $693.07M | $738.72M | $738.56M | $692.65M | $681.65M | $424.61M | $1.065B | $2.616B | $820.74M | $865.38M | $826.76M | $802.71M | $834.72M | $926.1M | $940.08M | $808.94M | $685.79M | $681.41M | $659.59M | $578.4M | $544.92M | $571.54M | $541.87M | $537.39M | $617.48M | $625.17M | $674.23M | $642.85M | $583.68M | $677.05M | $669.98M | $606.48M | $573.99M | $573.61M | $561.71M | $554.48M | $521.82M | $528.97M | $540.61M | $480.79M | $482.11M | $540.81M | $620.08M | $551.18M | $568.36M | $722.8M | $775.06M | $715.47M | $694.54M | $754.15M | $741.13M | $714.36M | $713.41M | $800.88M | $776.02M | $774.86M | $739.04M | $782.86M | $791.87M | $730.66M | $647.26M | $636.5M | $621.91M | $592.03M | $558.33M | $323.68M | $551.67M | $490.85M | $499.14M | $687.42M | $841.3M | $752.45M | $658.87M | $540.87M | $536.25M | $463.92M | $434.69M | $473.39M | $521.19M | $464.12M | - | $470.62M | $443.81M | $387.08M | $343.17M | $392.24M | $357.36M | $324.69M | $302.47M | $307.63M | $312.61M | $311.94M | $287.94M | $292.72M | $280.05M | $256.72M | $232.73M | -$424.71M | $287.06M | $362.64M | $369.15M | $488.64M | $385.36M | $356.01M | $333.67M | $344.3M | $335.9M | $311M | $298.2M | $320.5M | $315M | $306.6M | $318.4M | $327.1M | $309.4M | $310.1M | $309.8M | $323.6M | $323.4M | $295.8M | $279.4M | $292.3M | $280.2M | $273.8M | $262M | $273.6M | $267.6M | $241.6M | $231.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $204.21M | $53.38M | $67.11M | $52.05M | $53.75M | $62.42M | $62.34M | -$126.55M | -$1.719B | $76.42M | $91M | $75.11M | $92.98M | $93.52M | $93.01M | $102.12M | $86.67M | $99.28M | $88.86M | $97.32M | $101.86M | $98.03M | $80.67M | $99.56M | $71.56M | $59.7M | $100.8M | $96.66M | $72.63M | $77.94M | $84.6M | $98.06M | $78.8M | $71.89M | $84.99M | $111.47M | $77.8M | $69.74M | $88.43M | $105.44M | $85.46M | $68.85M | $83.22M | $97.1M | $72.73M | $69.51M | $67.24M | $92.04M | $83.18M | $89.21M | $72.29M | $88.04M | $80.21M | $68.83M | $37.27M | $91.7M | $79.41M | $75.82M | $68.17M | $94.49M | $63.66M | $63.38M | $59.24M | $72.63M | $63.63M | $60.71M | $295.9M | $68.64M | $35.06M | $44.66M | $112.4M | $74.13M | $21.6M | $70.75M | $167.3M | $137.21M | $136.84M | $119.34M | $133.69M | $152.71M | $140.85M | - | $154.14M | $152.11M | $135.18M | $129.46M | $126.15M | $149.4M | $137.11M | $134.64M | $146.6M | $141.09M | $136.81M | $136.7M | $142.98M | $151.51M | $152.28M | $144.71M | $399.53M | $160.23M | $64.7M | $65.72M | -$30.49M | $60.51M | $57.13M | $68.2M | $64.6M | $56.6M | $58.69M | $54M | $51.9M | $62.3M | $54M | $56.5M | $50.3M | $61M | $50.2M | $49.4M | $45.4M | $44.8M | $51.5M | $46.7M | $40.5M | $56.7M | $46.1M | $44.2M | $46.1M | $51.6M | $42.9M | $33.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - | - | - | - | - | - | - | - | - | -$1.39M | -$5.3M | -$5.26M | -$4.93M | -$2.28M | -$4.03M | -$3.59M | -$3.72M | -$3.65M | -$3.68M | -$3.49M | -$3.59M | -$4.63M | -$1.97M | -$1.25M | -$1.26M | -$1.08M | -$2.02M | -$2.6M | -$2.41M | -$2.15M | -$1.35M | -$686K | -$1.42M | -$1.46M | -$3.58M | -$1.55M | -$1.12M | -$523K | -$2.32M | -$2.27M | -$2M | -$1.74M | -$1.56M | -$2.06M | -$1.9M | -$1.41M | -$1.84M | -$1.94M | -$1.39M | -$1.61M | -$1.53M | -$1.26M | -$1.56M | -$1.22M | - | -$1.61M | -$2M | -$1.94M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | - | - | - | - | - | - | - | - | - | -$1.21M | -$1.26M | -$1.15M | -$1.15M | -$883K | -$1.04M | -$1.25M | -$1.24M | -$1.14M | -$1.06M | -$1.22M | -$2.44M | $240K | $1.1M | $934K | $934K | $634K | $648K | $761K | $763K | $1.29M | $1.28M | $1.56M | $1.83M | - | $1.93M | $1.91M | $1.88M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | -$1.39M | -$4.09M | -$4M | -$3.77M | -$1.13M | -$3.14M | -$2.55M | -$2.47M | -$2.41M | -$2.54M | -$2.43M | -$2.38M | -$2.19M | -$2.21M | -$2.35M | -$2.19M | -$2.02M | -$2.65M | -$3.25M | -$3.18M | -$2.91M | -$2.64M | -$1.96M | -$2.98M | -$3.29M | -$3.58M | -$3.48M | -$3.03M | -$2.4M | -$2.32M | -$2.27M | -$2M | -$1.74M | -$1.56M | -$2.06M | -$1.9M | -$1.41M | -$1.84M | -$1.94M | -$1.39M | -$1.61M | -$1.53M | -$1.26M | -$1.56M | -$1.22M | - | -$1.61M | -$2M | -$1.94M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $204.21M | $53.38M | $67.11M | $52.05M | $53.75M | $62.42M | $62.34M | -$126.55M | -$1.719B | $77.81M | $91M | $75.11M | $92.98M | $94.65M | $93.01M | $102.12M | $86.67M | $99.28M | $88.86M | $97.32M | $101.86M | $98.03M | $80.67M | $99.56M | $71.56M | $59.7M | $100.8M | $96.66M | $72.63M | $77.94M | $84.6M | $98.06M | $78.8M | $71.89M | $84.99M | $111.47M | $77.8M | $69.74M | $88.43M | $105.44M | $85.46M | $68.85M | $83.22M | $97.1M | $72.73M | $69.51M | $67.24M | $92.04M | $83.18M | $89.21M | $72.29M | $88.04M | $80.21M | $68.83M | $37.27M | $91.7M | $79.41M | $75.82M | $68.17M | $94.49M | $63.66M | $63.38M | $59.24M | $72.63M | $63.63M | $60.71M | $39.31M | $68.64M | $35.06M | $44.66M | $37.68M | $74.13M | $21.6M | $70.75M | $81.87M | $48.02M | $45.31M | $28.54M | $43.16M | $66.36M | $60.73M | $69.15M | $76.06M | $77.24M | $61.45M | $56.67M | $54.49M | $81.69M | $66.95M | $67.84M | $74.79M | $68.24M | $61.45M | $59.09M | $61.37M | $71.74M | $70.63M | $63.87M | -$9.98M | $69.05M | $64.7M | $34.57M | -$69.77M | $36.58M | $28.02M | $39.58M | $34.8M | $26M | $27.59M | $22.5M | $25.1M | $377.3M | $25.3M | $27.8M | $24.2M | $35.3M | $23.1M | $23M | $21.8M | $21.3M | $347.2M | $326.2M | $15.5M | $36M | $25.6M | $25.5M | $25.6M | $34.1M | $25.8M | $17M | $281.7M | $299.5M | $281.6M | $279.3M | $215.3M | $292.6M | $250.9M | $246.5M | $262.5M | $274.1M | $260.5M | $286.7M | $275.5M | $243.5M | $254.2M | $237.6M | $227.7M | $240M | $216.9M | $200.1M | $195.1M | $195.7M | $173.5M | $170M | $220.4M | $150.4M | $139.1M | $125.2M | $132.6M | $128.9M | $134.3M | $162.3M | $162.7M | $158.8M | $163M | $163.8M | $170.1M | $170.2M | $164.1M | $160.8M |
| -$39.55M | -$14.79M | -$13.64M | -$12.1M | -$13.77M | -$28.88M | -$16.69M | -$22.69M | -$23.31M | -$23.54M | -$43.18M | -$26M | -$23.61M | -$24.35M | -$22.42M | -$22.21M | -$20.45M | -$11.8M | -$19.29M | -$19.17M | -$18.91M | -$17.84M | -$19.5M | -$20.04M | -$11.33M | -$20.01M | -$18.81M | -$17.96M | -$19.94M | -$19.9M | -$20.23M | -$20.83M | -$19.22M | -$18.61M | -$14.76M | -$16.33M | -$18.18M | -$18.16M | -$15.83M | $73.76M | -$14.54M | -$17.73M | -$17.81M | -$16.44M | -$16.33M | -$17.19M | -$15.16M | -$16.49M | -$18.11M | -$17.23M | -$13.62M | -$17.29M | -$16.48M | -$16.79M | -$16.03M | -$17.72M | -$17.31M | -$15.73M | -$15.24M | -$17.72M | -$22.31M | -$18.38M | -$17.93M | -$19.33M | -$17.88M | -$17.83M | -$18.24M | -$15.93M | -$12.06M | -$12.61M | $4.14M | -$15.95M | -$15.25M | -$16.59M | $2.16M | $1.99M | $1.79M | $1.83M | $1.99M | $2.68M | $2.31M | $2.25M | $1.99M | $1.96M | $1.66M | $1.51M | $1.04M | $2.79M | $2.41M | $2.09M | $1.72M | $1.59M | $1.44M | $1.43M | $1.44M | $1.71M | $1.53M | $1.13M | -$1.73M | $1.52M | $1.47M | $1.94M | $1.98M | $2.31M | $2.05M | $1.96M | $1.6M | $1.9M | $1.6M | $1.6M | $2.1M | $4.9M | $4.6M | $4.4M | $4.3M | $4.2M | $4.4M | $4.2M | $6.8M | $3.5M | $3.3M | $4M | $3.9M | $3.9M | $3.9M | $3.6M | $3.8M | $3.5M | $3M | $2.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $5.28M | $10M | $9.77M | $6.96M | $7.58M | $12.62M | $9.43M | $3.66M | $3.13M | $3.13M | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $46.39M | $29.42M | $28.14M | $24.71M | $25.79M | $32.8M | $29.72M | $30.75M | $31.06M | $31.59M | $32.87M | $31.26M | $28.54M | $28.8M | $26.45M | $25.8M | $24.17M | $23.57M | $22.97M | $22.65M | $22.51M | $22.99M | $21.47M | $21.29M | $21.86M | $21.09M | $20.83M | $21.22M | $22.35M | $22.05M | $21.58M | $21.52M | $20.64M | $20.07M | $18.33M | $17.89M | $19.3M | $18.68M | $18.14M | $18.51M | $16.54M | $19.46M | $19.38M | $18.49M | $18.22M | $18.6M | $17M | $18.43M | $19.5M | $18.84M | $15.15M | $18.55M | $18.04M | $18M | $15.04M | $19.33M | $19.31M | $17.67M | $17.84M | $19.95M | $24.18M | $20.14M | $19.62M | $21.02M | $20.52M | $20.38M | $20.91M | $19.68M | $17.91M | $17.83M | - | $19.35M | $18.19M | $19.25M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $1.55M | $4.64M | $4.73M | $5.65M | $4.44M | -$8.71M | $3.6M | $4.41M | $4.62M | $4.92M | -$10.31M | $5.26M | $4.93M | $4.45M | $4.03M | $3.59M | $3.72M | $11.78M | $3.68M | $3.49M | $3.59M | $5.15M | $1.97M | $1.25M | $10.54M | $1.08M | $2.02M | $3.26M | $2.41M | $2.15M | $1.35M | $686K | $1.42M | $1.46M | $3.58M | $1.55M | $1.12M | $523K | $2.32M | $92.27M | $2M | $1.74M | $1.56M | $2.06M | $1.9M | $1.41M | $1.84M | $1.94M | $1.39M | $1.61M | $1.53M | $1.26M | $1.56M | $1.22M | -$992K | $1.61M | $2M | $1.94M | $2.6M | $2.23M | $1.87M | $1.76M | $1.7M | $1.69M | $2.64M | $2.55M | $2.67M | $3.75M | $5.85M | $5.23M | $4.14M | $3.39M | $2.94M | $2.66M | $2.16M | $1.99M | $1.79M | $1.83M | $1.99M | $2.68M | $2.31M | $2.25M | $1.99M | $1.96M | $1.66M | $1.51M | $1.04M | $2.79M | $2.41M | $2.09M | $1.72M | $1.59M | $1.44M | $1.43M | $1.44M | $1.71M | $1.53M | $1.13M | -$1.73M | $1.52M | $1.47M | $1.94M | $1.98M | $2.31M | $2.05M | $1.96M | $1.6M | $1.9M | $1.6M | $1.6M | $2.1M | $4.9M | $4.6M | $4.4M | $4.3M | $4.2M | $4.4M | $4.2M | $6.8M | $3.5M | $3.3M | $4M | $3.9M | $3.9M | $3.9M | $3.6M | $3.8M | $3.5M | $3M | $2.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $164.66M | $38.59M | $53.47M | $39.95M | $39.98M | $33.54M | $45.65M | -$149.23M | -$1.742B | $54.27M | $56.92M | $49.11M | $69.37M | $70.3M | $70.59M | $79.91M | $66.22M | $87.48M | $69.57M | $78.15M | $82.94M | $80.2M | $61.18M | $79.52M | $60.23M | $39.7M | $81.98M | $78.69M | $52.69M | $58.04M | $64.37M | $77.23M | $59.58M | $53.28M | $70.23M | $95.14M | $59.63M | $51.58M | $72.6M | $179.21M | $70.91M | $51.13M | $65.41M | $80.66M | $56.4M | $52.32M | $52.08M | $75.54M | $65.07M | $71.98M | $58.67M | $70.75M | $63.72M | $52.04M | $21.24M | $73.98M | $62.1M | $60.09M | $52.93M | $76.77M | $41.35M | $45M | $41.32M | $53.31M | $45.75M | $42.88M | $21.07M | $52.71M | $22.99M | $32.05M | $21.98M | $58.18M | $6.36M | $54.16M | $64.38M | $29.95M | $27.34M | $9.39M | $25.53M | $50.29M | $43.43M | $51.81M | $59.23M | $59.74M | $43.5M | $38.87M | $36.81M | $65.63M | $49.77M | $48.01M | $55.88M | $48.01M | $40.5M | $38.03M | $40.63M | $51.19M | $49.31M | $41.96M | $14.19M | $46.13M | $41.72M | $43.14M | -$53.16M | $39.05M | $34.51M | $46.58M | $43.6M | $36.3M | $36.8M | $33.2M | $32M | $45.1M | $35.9M | $38.6M | $33.4M | $45.3M | $34.2M | $34.2M | $33.1M | $30.5M | $37M | $32.9M | $26.3M | $43M | $32.8M | $31.1M | $34.3M | $39.3M | $31M | $21.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $41.46M | $8.14M | $12.11M | $8.73M | $13.42M | $6.4M | $9.94M | -$45.3M | -$447.27M | $11.67M | $7.66M | $7.52M | $14.28M | $15.11M | $12.77M | $17.35M | $13.2M | $17.84M | $14.58M | $14.27M | $18.6M | $15.37M | $10.22M | $14.02M | $10.87M | $5.8M | $15.25M | $14.8M | $9.71M | $11.88M | $14.32M | $10.86M | $13.06M | $12.56M | $37.39M | $34.6M | $20.49M | $16.92M | $27.49M | $51.59M | $26.31M | $18.3M | $22.62M | $29.52M | $20.91M | $19.98M | $18.45M | $27.26M | $23.32M | $25.72M | $19.18M | $22.04M | $22.66M | $17.89M | $6.93M | $25.8M | $22.82M | $21.3M | $18.23M | $27.89M | $13.74M | $16.06M | $16.15M | $20.39M | $16.01M | $15.28M | $6.95M | $18.75M | $7.04M | $11.18M | $8.09M | $20.43M | $747K | $19.72M | $23.8M | $10.07M | $9.79M | $2.62M | $9.41M | $17.96M | $16.21M | $19.47M | $21.7M | $22.25M | $15.17M | $14.78M | $12M | $24.87M | $38.53M | $17.08M | $18.44M | $17.48M | $14.74M | $13.7M | $13.09M | $17.68M | $17.85M | $15.04M | $7.35M | $17.46M | $15.61M | $15.4M | -$28.78M | $17M | $15.41M | $17.61M | $15.8M | $14.7M | $14M | $12.4M | $10.9M | $17.3M | $13M | $15.8M | $10.6M | $17.9M | $14.4M | $14.5M | $12M | $13.1M | $15.6M | $14M | $10.7M | $17.8M | $13.9M | $13.3M | $13.4M | $16.6M | $13.4M | $9.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $123.2M | $30.45M | $41.36M | $31.22M | $26.56M | $27.14M | -$67.77M | -$103.93M | -$1.295B | $42.6M | $49.26M | $41.59M | $55.08M | $55.19M | $57.82M | $62.55M | $53.01M | $69.64M | $54.99M | $63.89M | $64.35M | $64.83M | $50.96M | $65.5M | $49.36M | $33.89M | $66.74M | $63.89M | $42.99M | $46.16M | $50.05M | $66.37M | $46.53M | $40.72M | $32.84M | $60.54M | $39.13M | $34.67M | $45.11M | $127.61M | $44.6M | $32.83M | $42.79M | $51.14M | $35.49M | $32.34M | $33.63M | $48.28M | $41.75M | $46.26M | $39.49M | $48.71M | $41.06M | $34.15M | $14.31M | $48.18M | $39.27M | $38.79M | $34.7M | $48.88M | $27.61M | $28.94M | $25.17M | $32.92M | $29.74M | $27.6M | $14.13M | $33.95M | $15.95M | $20.87M | $13.89M | $37.75M | $5.61M | $34.44M | $40.59M | $19.88M | $17.55M | $6.76M | $14.7M | $32.79M | $27.7M | $32.81M | $36.1M | $37.96M | $28.05M | $24.57M | $23.39M | $43.15M | $11.71M | $31.41M | $41.95M | $35.03M | $26.4M | $28.84M | $32.05M | $38.02M | $35.97M | $31.43M | $1.9M | $11.64M | $25.59M | $32.26M | -$19.87M | $26.56M | $23.61M | $33.48M | $36.4M | $26.1M | $27.3M | $25.4M | $25.9M | $19.1M | $27M | $26.8M | $27.5M | $28.8M | $24.5M | $22.6M | $22.6M | $19.1M | $21.4M | $18.9M | $17.3M | $26.9M | $20.6M | $19.5M | $22.7M | $24.5M | $19.4M | $13.6M | $2.5M | $16.1M | $19M | $11.1M | -$4.4M | -$37M | $15.7M | $14M | $14M | $15M | $13.1M | $12.7M | $1.9M | $16.6M | $13.8M | $11.3M | $13.1M | $18.6M | $15M | $17.3M | $12.5M | $15.9M | $13.6M | $13.4M | $2M | $12.3M | $12.1M | $11.4M | $9.8M | $11.4M | $11M | $10.9M | $9.8M | $10.7M | $9.4M | $9.1M | $8.4M | $10M | $8.6M | $8.3M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$471K | -$473K | -$473K | - | -$471K | -$474K | -$476K | - | -$475K | -$475K | -$475K | -$4.51M | -$4.51M | -$4.51M | -$4.51M | -$4.51M | -$4.51M | -$4.51M | -$4.51M | $4.94M | -$4.51M | -$4.51M | -$4.51M | -$4.51M | -$4.51M | -$4.52M | -$4.51M | -$4.6M | -$4.5M | -$4.5M | -$4.6M | -$4.8M | -$4.6M | -$4.6M | -$4.6M | -$4.7M | -$4.7M | -$4.7M | -$2.9M | -$1.5M | -$1.7M | -$1.7M | -$1.7M | -$1.7M | -$1.7M | -$1.7M | -$1.7M | -$1.8M | -$1.8M | -$1.8M | -$1.8M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.6M | - | $1.6M | - | - | - | - | - | $1.7M | $1.7M | $1.7M | $1.7M | $1.7M | $1.8M | - | - | $1.1M | $1.1M | $1.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $123.2M | $30.45M | $41.36M | $31.22M | $26.56M | $27.14M | -$67.77M | -$103.93M | -$1.295B | $42.6M | $49.26M | $41.59M | $55.08M | $55.19M | $57.82M | $62.55M | $53.01M | $69.64M | $54.99M | $63.89M | $64.35M | $64.83M | $50.96M | $65.5M | $49.36M | $33.89M | $66.74M | $63.89M | $42.99M | $46.16M | $50.05M | $66.37M | $46.53M | $40.72M | $32.84M | $60.54M | $39.13M | $34.67M | $45.11M | $127.61M | $44.6M | $32.83M | $42.79M | $51.14M | $35.49M | $32.34M | $33.63M | $48.28M | $41.75M | $46.26M | $39.49M | $48.71M | $41.06M | $34.15M | $14.31M | $48.18M | $39.27M | $38.79M | $34.7M | $48.88M | $27.61M | $28.94M | $25.17M | $32.92M | $29.74M | $27.6M | $14.13M | $33.95M | $15.95M | $20.87M | $13.89M | $37.75M | $5.61M | $34.44M | $40.59M | $19.88M | $17.55M | $6.76M | $14.7M | $32.32M | $27.22M | $32.34M | $36.1M | $37.49M | $27.58M | $24.1M | $23.39M | $42.67M | $11.24M | $30.93M | $37.44M | $30.52M | $21.89M | $24.33M | $27.54M | $33.51M | $31.46M | $26.92M | $6.84M | $7.13M | $21.08M | $27.75M | -$24.38M | $22.05M | $19.1M | $28.98M | $31.8M | $21.6M | $22.8M | $20.8M | $21.1M | $14.5M | $22.4M | $22.2M | $22.8M | $24.1M | $19.8M | $19.7M | $21.1M | $17.4M | $19.7M | $17.2M | $15.6M | $25.2M | $18.9M | $17.8M | $20.9M | $22.7M | $17.6M | $11.8M | $900K | $16.1M | $17.4M | $11.1M | -$4.4M | -$37M | $15.7M | $14M | $12.3M | $13.3M | $11.4M | $11M | $200K | $14.8M | $13.8M | $11.3M | $12M | $17.5M | $13.8M | $17.3M | $12.5M | $15.9M | $13.6M | $13.4M | $2M | $12.3M | $12.1M | $11.4M | $9.8M | $11.4M | $11M | $10.9M | $9.8M | $10.7M | $9.4M | $9.1M | $8.4M | $10M | $8.6M | $8.3M |
Shares Outstanding (Basic) | 172.64M | 172.63M | 172.62M | 172.62M | 172.5M | 172.48M | 172.47M | 114.36M | 110.3M | 110.22M | 110.13M | 109.73M | 109.57M | 109.51M | 109.47M | 109.47M | 109.43M | 109.36M | 109.31M | 109.31M | 109.28M | 109.22M | 109.18M | 109.18M | 109.15M | 109.05M | 108.97M | 108.97M | 108.94M | 108.91M | 108.88M | 108.88M | 108.84M | 108.82M | 108.79M | 108.79M | 108.75M | 108.67M | 108.55M | 108.27M | 107.96M | 107.62M | 107.46M | 107.46M | 107.42M | 103.28M | 102.56M | 102.42M | 101.5M | 101.38M | 99.85M | 99.2M | 98.66M | 98.14M | 97.6M | 97.16M | 96.69M | 96.17M | 95.94M | 95.87M | 95.39M | 94.82M | - | 93.7M | 93.16M | 92.57M | - | 91.52M | 91.38M | 90.6M | - | 84.63M | 84.05M | 83.47M | - | 82.48M | 81.91M | 81.45M | - | 81.21M | 81.1M | 80.98M | - | 80.9M | 80.81M | 80.7M | - | 80.51M | 80.35M | 153.48M | - | 150.06M | 74.39M | 73.79M | - | 145.74M | 144.76M | 71.64M | - | 134.86M | 133.92M | 132.64M | - | 65.28M | 64.81M | 64.53M | - | 64.42M | 64.37M | 64.35M | - | 64.02M | 64.02M | 64M | - | 63.39M | 62.82M | 62.28M | - | 61.24M | 60.73M | 60.11M | - | 58.95M | 58.57M | 57.91M | - | 56.82M | 56.34M | 55.83M | - | 54.89M | 50.45M | 49.97M | - | 48.98M | 48.59M | 48.12M | - | 47.32M | 46.85M | 43.84M | - | 43.49M | 43.16M | 42.82M | - | 42.22M | 41.96M | 41.12M | - | 40.59M | 40.51M | 34.78M | - | 34.78M | 33.98M | 33.76M | - | 33.54M | 33.34M | 33.34M | - | 32.61M | 32.37M | 32.05M | - | 31.47M | 31.18M | 31.18M |
Shares Outstanding (Diluted) | 173.22M | 173.33M | 173.02M | 172.92M | 172.66M | 172.81M | 172.47M | 114.36M | 110.3M | 110.48M | 110.3M | 109.92M | 109.78M | 109.83M | 109.77M | 109.71M | 109.66M | 109.63M | 109.57M | 109.58M | 109.52M | 109.49M | 109.34M | 109.34M | 109.31M | 109.37M | 109.41M | 109.36M | 109.26M | 109.27M | 109.13M | 109.06M | 108.96M | 109.02M | 108.91M | 108.87M | 108.8M | 108.86M | 108.77M | 108.47M | 108.13M | 107.78M | 107.8M | 107.74M | 107.69M | 103.57M | 103.99M | 103.03M | 101.83M | 102.17M | 100.53M | 99.82M | 99.25M | 98.54M | 97.97M | 97.52M | 96.98M | 96.56M | 96.2M | 96.1M | 95.56M | 95.18M | - | 93.89M | 93.41M | 92.85M | - | 91.65M | 91.49M | 90.69M | - | 84.84M | 84.16M | 83.61M | - | 82.64M | 82.12M | 81.71M | - | 81.56M | 81.43M | 81.36M | - | 81.35M | 81.21M | 81.14M | - | 80.83M | 80.71M | 154.31M | - | 150.7M | 74.75M | 74.17M | - | 146.51M | 145.62M | 72.03M | - | 135.7M | 134.58M | 133.25M | - | 65.55M | 65.08M | 64.74M | - | 64.42M | 64.37M | 64.35M | - | 64.02M | 64.02M | 64M | - | 63.39M | 62.82M | 62.28M | - | 61.24M | 60.73M | 60.11M | - | 58.95M | 58.57M | 57.91M | - | 56.82M | 56.34M | 55.83M | - | 54.89M | 50.45M | 49.97M | - | 48.98M | 48.59M | 48.12M | - | 47.32M | 46.85M | 43.84M | - | 43.49M | 43.16M | 42.82M | - | 42.22M | 41.96M | 41.12M | - | 40.59M | 40.51M | 34.78M | - | 34.78M | 33.98M | 33.76M | - | 33.54M | 33.34M | 33.34M | - | 32.61M | 32.37M | 32.05M | - | 31.47M | 31.18M | 31.18M |
EPS (Basic) | $0.71 | $0.18 | $0.23 | $0.18 | $0.15 | $0.15 | -$0.40 | -$0.91 | -$11.74 | $0.38 | $0.44 | $0.37 | $0.50 | $0.50 | $0.52 | $0.57 | $0.48 | $0.63 | $0.50 | $0.58 | $0.58 | $0.59 | $0.46 | $0.60 | $0.45 | $0.31 | $0.61 | $0.58 | $0.39 | $0.42 | $0.46 | $0.61 | $0.42 | $0.37 | $0.30 | $0.55 | $0.36 | $0.31 | $0.41 | $1.17 | $0.41 | $0.30 | $0.39 | $0.47 | $0.33 | $0.31 | $0.32 | $0.47 | $0.41 | $0.45 | $0.39 | $0.49 | $0.41 | $0.34 | $0.14 | $0.49 | $0.40 | $0.40 | $0.36 | $0.50 | $0.28 | $0.30 | - | $0.35 | $0.31 | $0.29 | - | $0.37 | $0.17 | $0.23 | - | $0.44 | $0.06 | $0.41 | - | $0.24 | $0.21 | $0.08 | - | $0.40 | $0.34 | $0.40 | - | $0.46 | $0.34 | $0.30 | - | $0.53 | $0.14 | $0.20 | - | $0.21 | $0.30 | $0.33 | - | $0.23 | $0.22 | $0.38 | - | $0.053 | $0.19 | $0.21 | - | $0.34 | $0.30 | $0.45 | - | $0.17 | $0.18 | $0.16 | - | $0.15 | $0.18 | $0.18 | - | $0.19 | $0.16 | $0.16 | - | $0.14 | $0.18 | $0.16 | - | $0.22 | $0.16 | $0.16 | - | $0.20 | $0.16 | $0.11 | - | $0.15 | $0.19 | $0.11 | - | -$0.38 | $0.16 | $0.15 | - | $0.16 | $0.15 | $0.15 | - | $0.19 | $0.16 | $0.13 | - | $0.22 | $0.18 | $0.21 | - | $0.20 | $0.19 | $0.19 | - | $0.18 | $0.18 | $0.17 | - | $0.17 | $0.17 | $0.17 | - | $0.16 | $0.15 | $0.14 | - | $0.16 | $0.14 | $0.068 |
EPS (Diluted) | $0.71 | $0.18 | $0.23 | $0.18 | $0.15 | $0.15 | -$0.40 | -$0.91 | -$11.74 | $0.38 | $0.44 | $0.37 | $0.50 | $0.50 | $0.52 | $0.57 | $0.48 | $0.63 | $0.50 | $0.58 | $0.58 | $0.59 | $0.46 | $0.59 | $0.45 | $0.31 | $0.61 | $0.58 | $0.39 | $0.42 | $0.45 | $0.60 | $0.42 | $0.37 | $0.30 | $0.55 | $0.36 | $0.31 | $0.41 | $1.17 | $0.41 | $0.30 | $0.39 | $0.47 | $0.33 | $0.31 | $0.32 | $0.46 | $0.41 | $0.45 | $0.39 | $0.48 | $0.41 | $0.34 | $0.14 | $0.49 | $0.40 | $0.40 | $0.36 | $0.50 | $0.28 | $0.30 | - | $0.35 | $0.31 | $0.29 | - | $0.37 | $0.17 | $0.22 | - | $0.44 | $0.06 | $0.41 | - | $0.24 | $0.21 | $0.08 | - | $0.40 | $0.33 | $0.40 | - | $0.46 | $0.34 | $0.30 | - | $0.53 | $0.14 | $0.20 | - | $0.21 | $0.30 | $0.33 | - | $0.23 | $0.22 | $0.38 | - | $0.053 | $0.19 | $0.21 | - | $0.34 | $0.30 | $0.45 | - | $0.17 | $0.18 | $0.16 | - | $0.15 | $0.18 | $0.17 | - | $0.19 | $0.16 | $0.16 | - | $0.14 | $0.18 | $0.16 | - | $0.22 | $0.16 | $0.16 | - | $0.20 | $0.16 | $0.11 | - | $0.15 | $0.19 | $0.11 | - | -$0.38 | $0.16 | $0.15 | - | $0.16 | $0.15 | $0.15 | - | $0.19 | $0.16 | $0.13 | - | $0.22 | $0.18 | $0.21 | - | $0.20 | $0.19 | $0.19 | - | $0.18 | $0.18 | $0.17 | - | $0.17 | $0.17 | $0.17 | - | $0.16 | $0.15 | $0.14 | - | $0.16 | $0.14 | $0.068 |
EBIT | $211.05M | $68.02M | $81.61M | $64.66M | $65.77M | $66.33M | $75.37M | -$118.48M | -$1.711B | $85.86M | $89.79M | $80.37M | $97.9M | $99.1M | $97.04M | $105.71M | $90.38M | $111.05M | $92.54M | $100.8M | $105.45M | $103.19M | $82.65M | $100.81M | $82.09M | $60.78M | $102.81M | $99.91M | $75.05M | $80.08M | $85.95M | $98.75M | $80.22M | $73.35M | $88.56M | $113.03M | $78.92M | $70.26M | $90.74M | $197.72M | $87.45M | $70.59M | $84.78M | $99.15M | $74.63M | $70.92M | $69.08M | $93.97M | $84.57M | $90.82M | $73.82M | $89.29M | $81.77M | $70.04M | $36.28M | $93.31M | $81.4M | $77.76M | $70.77M | $96.72M | $65.53M | $65.14M | $60.94M | $74.32M | $66.27M | $63.26M | $41.98M | $72.39M | $40.9M | $49.89M | $37.68M | $77.52M | $24.54M | $73.41M | $81.87M | $48.02M | $45.31M | $28.54M | $43.16M | $66.36M | $60.73M | $69.15M | $76.06M | $77.24M | $61.45M | $56.67M | $54.49M | $81.69M | $66.95M | $67.84M | $74.79M | $68.24M | $61.45M | $59.09M | $61.37M | $71.74M | $70.63M | $63.87M | -$9.98M | $69.05M | $64.7M | $34.57M | -$69.77M | $36.58M | $28.02M | $39.58M | $34.8M | $26M | $27.59M | $22.5M | $25.1M | $377.3M | $25.3M | $27.8M | $24.2M | $35.3M | $23.1M | $23M | $21.8M | $21.3M | $347.2M | $326.2M | $15.5M | $36M | $25.6M | $25.5M | $25.6M | $34.1M | $25.8M | $17M | $281.7M | $299.5M | $281.6M | $279.3M | $215.3M | $292.6M | $250.9M | $246.5M | $262.5M | $274.1M | $260.5M | $286.7M | $275.5M | $243.5M | $254.2M | $237.6M | $227.7M | $240M | $216.9M | $200.1M | $195.1M | $195.7M | $173.5M | $170M | $220.4M | $150.4M | $139.1M | $125.2M | $132.6M | $128.9M | $134.3M | $162.3M | $162.7M | $158.8M | $163M | $163.8M | $170.1M | $170.2M | $164.1M | $160.8M |
EBITDA | $285.74M | $139.7M | $143.33M | $128.08M | $132.87M | $152.52M | $143.58M | -$51.23M | -$1.627B | $163.07M | $169.08M | $123.95M | $172.1M | $172.67M | $193.77M | $152.87M | $160.75M | $172.93M | $159.8M | $146.74M | $171.51M | $172.84M | $152.96M | $171.29M | $145.01M | $129.8M | $170.41M | $166.57M | $141.95M | $144.4M | $147.83M | $161.24M | $142.07M | $131.89M | $141.5M | $168.87M | $129.64M | $120.29M | $140.12M | $156.51M | $136.92M | $119.37M | $129.01M | $145.55M | $121.02M | $117.74M | $113.45M | $136.28M | $128.8M | $134M | $114.31M | $128.03M | $122.26M | $109.49M | $77.86M | $130.94M | $118.59M | $115.15M | $109.57M | $133.35M | $110.81M | $103.44M | $98.27M | $110.98M | $104.02M | $102.07M | $78.03M | $107.11M | $75.45M | $83.75M | $72.26M | $111.54M | $60.8M | $111.49M | $107.3M | $92.25M | $80.72M | $63.57M | $68.7M | $106.76M | $91.54M | $104.36M | $108.28M | $116.26M | $93.26M | $88.66M | $86.77M | $124.27M | $91.22M | $101.89M | $107.24M | $105.49M | $99.55M | $95.51M | $96.11M | $105.52M | $103.9M | $97.26M | $9.2M | $100.51M | $95.11M | $63.78M | -$32.47M | $65.69M | $55.08M | $66.24M | $63M | $54.7M | $57.09M | $52.4M | $49.8M | $377.3M | $49.4M | $52.1M | $46M | $56.8M | $45.8M | $45.2M | $38.6M | $41.3M | $347.2M | $326.2M | $36.6M | $52.8M | $42.2M | $40.6M | $42.3M | $48.1M | $39.9M | $30.7M | $281.7M | $299.5M | $281.6M | $279.3M | $215.3M | $292.6M | $250.9M | $246.5M | $262.5M | $274.1M | $260.5M | $286.7M | $275.5M | $243.5M | $254.2M | $237.6M | $227.7M | $240M | $216.9M | $200.1M | $195.1M | $195.7M | $173.5M | $170M | $220.4M | $150.4M | $139.1M | $125.2M | $132.6M | $128.9M | $134.3M | $162.3M | $162.7M | $158.8M | $163M | $163.8M | $170.1M | $170.2M | $164.1M | $160.8M |