Harley-Davidson, Inc.(HOG:US)
Market Cap$3.105B
Key Metrics
Price$27.57
Revenue (TTM)$4.24B
Holders Revenue (TTM)$933.36M
Gross Profit (TTM)$1.14B
Earnings (TTM)$202.64M
EBITDA (TTM)$445.19M
Op. Margin (TTM)5.03%
Dividend Yield2.67%
Holders Yield30.06%
Cash on hand$1.896B
Total Assets$7.246B
Net Assets$3.116B
Total Debt$2.307B
Key Metrics
Price$27.57
Revenue (TTM)$4.24B
Holders Revenue (TTM)$933.36M
Gross Profit (TTM)$1.14B
Earnings (TTM)$202.64M
EBITDA (TTM)$445.19M
Op. Margin (TTM)5.03%
Dividend Yield2.67%
Holders Yield30.06%
Cash on hand$1.896B
Total Assets$7.246B
Net Assets$3.116B
Total Debt$2.307B
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.23B | $1.173B | $496.16M | $1.341B | $1.307B | $1.329B | $687.61M | $1.151B | $1.619B | $1.73B | $1.053B | $1.549B | $1.446B | $1.789B | $1.142B | $1.649B | $1.469B | $1.495B | $1.016B | $1.365B | $1.532B | $1.423B | $725.22M | $1.166B | $865.23M | $1.298B | $1.072B | $1.273B | $1.633B | $1.384B | $1.146B | $1.316B | $1.713B | $1.542B | $1.229B | $1.151B | $1.765B | $1.502B | $1.111B | $1.275B | $1.861B | $1.75B | $1.181B | $1.317B | $1.824B | $1.673B | $1.2B | $1.302B | $2.001B | $1.726B | $1.191B | $1.344B | $1.794B | $1.571B | $1.171B | $1.25B | $1.73B | $1.43B | $1.184B | $1.397B | $1.506B | $1.225B | $1.083B | $1.26B | $1.309B | $1.207B | $1.216B | $1.245B | $1.26B | $1.383B | $1.293B | $1.423B | $1.573B | $1.306B | $1.386B | $1.541B | $1.62B | $1.288B | $1.888B | $1.636B | $1.377B | $1.381B | $1.342B | $1.431B | $1.333B | $1.235B | $1.221B | $1.301B | $1.328B | $1.166B | $1.158B | $1.134B | $1.219B | $1.184B | $1.027B | $1.135B | $1.061B | $969.54M | $894.4M | $861.65M | $862.31M | $767.28M | $756.16M | $714.12M | $754.97M | $681.11M | $662.4M | $623.2M | $608.7M | $558.6M | $563.1M | $517.2M | $517.2M | $466.5M | $447.1M | $444.2M | $444.1M | $427.1M | $381.5M | $385.8M | $392.8M | $371.1M | $47.3M | $427M | $486.5M | $389.7M | $412.7M | $384M | $401.4M | $343.7M | $329.1M | $284.4M | $334.4M | $269.6M | $312.2M | $271.8M | $273.9M | $247.4M | $237.7M | $240.6M | $265.3M | $196.2M | $194.3M | $203.1M | $249.7M | $217.6M | $203.6M | $181.9M | $234.1M | $197M | $197.4M | $181.5M | $204.9M | $173.4M | $167.1M | $170.5M | $185.5M | $162.4M | $72.2M | $68M | $84.7M | $70.4M | $73.5M | $74.6M | $78.9M | $60.5M |
Cost of Revenue | $839.88M | $833.43M | $551.81M | $874.57M | $844.37M | $859.72M | $534.49M | $713.04M | $1.018B | $1.112B | $719.74M | $977.47M | $876.63M | $1.081B | $748.98M | $1.007B | $927.37M | $937.64M | $700.87M | $894.96M | $973.07M | $867.33M | $480.69M | $744.33M | $623.83M | $833.34M | $705.51M | $802.27M | $1.032B | $900.52M | $740.15M | $821.23M | $1.045B | $938.62M | $770.11M | $733.99M | $1.049B | $897.18M | $688.58M | $767.18M | $1.105B | $1.032B | $727.18M | $787.5M | $1.045B | $958.83M | $761.68M | $776.1M | $1.151B | $1.018B | $747.03M | $803.91M | $1.075B | $935.36M | $738.73M | $757.6M | $1.054B | $868.12M | $758.89M | $879.22M | $928.47M | $769.21M | $918.49M | $770.09M | $807.24M | $738.99M | $569.51M | $738.33M | $827.66M | $804.39M | $883.91M | $938.76M | $1.011B | $830.18M | $891.82M | $950.05M | $1.015B | $806.06M | $1.106B | $983.66M | $860.72M | $836.15M | $827.83M | $869.88M | $832.83M | $771.18M | $759.58M | $806.12M | $824.39M | $725.57M | $742.04M | $730.35M | $775.65M | $738.07M | $655.91M | $738.65M | $689.12M | $642.11M | $574.77M | $564.15M | $573.61M | $504.16M | $458.66M | $441.25M | $464.83M | $417.46M | $402.1M | $389M | $369.1M | $343.1M | $346.3M | $323.8M | $318.3M | $297.6M | $275.8M | $281.1M | $277M | $272.3M | $236.8M | $251.6M | $254.3M | $243.2M | -$30.1M | $305.6M | $346.2M | $275.1M | $291.3M | $268.6M | $279.2M | $243.8M | $203.4M | $199.6M | $234.7M | $185.2M | $213.8M | $199.1M | $194.8M | $177.9M | $172.3M | $176.6M | $190.2M | $144.3M | $134.4M | $145.7M | $177.8M | $155.3M | $144.5M | $131.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $390.56M | $339.1M | -$55.65M | $466.14M | $462.73M | $469.49M | $153.12M | $437.65M | $601.14M | $617.19M | $333.47M | $571.59M | $568.89M | $707.84M | $393.3M | $641.18M | $541.72M | $557.55M | $315.56M | $470.35M | $558.99M | $555.18M | $244.53M | $421.36M | $241.39M | $464.9M | $366.76M | $470.25M | $600.68M | $483.86M | $405.71M | $494.44M | $668.24M | $603.5M | $458.82M | $417.2M | $716.59M | $604.76M | $422.02M | $507.63M | $755.63M | $717.72M | $453.45M | $529.93M | $779.64M | $714.11M | $438.48M | $525.51M | $849.81M | $707.63M | $443.6M | $539.81M | $719.21M | $635.85M | $432.13M | $492.7M | $675.72M | $561.58M | $425.05M | $518.04M | $577.13M | $455.72M | $164.9M | $489.87M | $501.57M | $468.18M | $646.83M | $507.13M | $432.04M | $578.71M | $408.69M | $484.07M | $561.92M | $476.14M | $494.53M | $591.35M | $605.17M | $481.98M | $781.78M | $652.26M | $516.33M | $544.85M | $514.51M | $561.27M | $500.43M | $464.28M | $461.42M | $494.57M | $503.42M | $440.13M | $416.03M | $403.29M | $443.22M | $446.39M | $370.63M | $396.85M | $372.13M | $327.43M | $319.63M | $297.5M | $288.7M | $263.12M | $297.5M | $272.87M | $290.15M | $263.65M | $260.3M | $234.2M | $239.6M | $215.5M | $216.8M | $193.4M | $198.9M | $168.9M | $171.3M | $163.1M | $167.1M | $154.8M | $144.7M | $134.2M | $138.5M | $127.9M | $77.4M | $121.4M | $140.3M | $114.6M | $121.4M | $115.4M | $122.2M | $99.9M | $125.7M | $84.8M | $99.7M | $84.4M | $98.4M | $72.7M | $79.1M | $69.5M | $65.4M | $64M | $75.1M | $51.9M | $59.9M | $57.4M | $71.9M | $62.3M | $59.1M | $50.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $296.91M | $315.61M | $305.41M | -$8.61M | $300.56M | $308.99M | $346.47M | $331.86M | $304.01M | $354.11M | $354.62M | $362.31M | $290.27M | $338.23M | $389.74M | $302.46M | $264.37M | $268.45M | $320.62M | $265.52M | $277.71M | $209.37M | $320.01M | $239.56M | $315.54M | $357.39M | $353.7M | $342.78M | $334M | $303.12M | $382.61M | $330.2M | $331.93M | $320.24M | $357.32M | $322.79M | $317.3M | $315.57M | $352.61M | $329.25M | $343.31M | $328.89M | $386.23M | $314.1M | $317.12M | $304M | $340.15M | $301.43M | $302.12M | $296.75M | $321.98M | $287.62M | $292.68M | $284.61M | $304.98M | $266.43M | $277.99M | $274.67M | $301.67M | $256.74M | $268.42M | $234.12M | $299.62M | $241.98M | $243.43M | $235.35M | $348.15M | $219.45M | $477.3M | $242.02M | $259.66M | $215.14M | $455.34M | $185.08M | $208.88M | $185.89M | $160.14M | $192.57M | $233.83M | $168.27M | $141.85M | $134.03M | $163.86M | $150.41M | $137.08M | $119.14M | $145.22M | $141.25M | $124.36M | $127.21M | $1.119B | $118.47M | $136.18M | $167.88M | $135.44M | $147.38M | $118.77M | $145.71M | $154.15M | $128.29M | $115.59M | $125.38M | $133.98M | $125.19M | $132.18M | $121.67M | $120.8M | $110.8M | $115.5M | $100.5M | $104.4M | $94.6M | $96.6M | $81.7M | $87M | $83.9M | $79.9M | $77.8M | $70.9M | $71.3M | $63.7M | $63.5M | $18.8M | $74.5M | $75.4M | $65.6M | $70.6M | $68.7M | $64.7M | $57.2M | $117.9M | $48.3M | $50.8M | $50.3M | $64.6M | $48.6M | $40.4M | $45.6M | $47M | $42.6M | $39.6M | $35.9M | $40.8M | $37.2M | $34.4M | $33.3M | $39.7M | $31.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $296.91M | $302.45M | $298.38M | $292.89M | $300.56M | $255.66M | $274.26M | $273.88M | $304.01M | $293.1M | $297.96M | $301.45M | $290.27M | $285.86M | $339.18M | $265.84M | $235.23M | $239.63M | $300.51M | $254.31M | $261.51M | $231.84M | $316.57M | $231.72M | $224.37M | $277.97M | $313.78M | $309.03M | $307.62M | $268.63M | $348.2M | $306.67M | $313.05M | $290.19M | $323.94M | $293.54M | $291.08M | $271.98M | $313.12M | $292.71M | $319.84M | $291.77M | $353.54M | $286.87M | $301.94M | $277.75M | $316.99M | $279.94M | $286.16M | $276.42M | $300.99M | $273.02M | $281.38M | $271.5M | $304.98M | $257.36M | $283.24M | $265.65M | $301.67M | $256.74M | $268.42M | $234.12M | $299.62M | $241.98M | $243.43M | $235.35M | $348.15M | $219.45M | $229.36M | $242.02M | $259.66M | $250.78M | $241.66M | $219.99M | $247.43M | $235.36M | $225.34M | $192.57M | $233.83M | $223.46M | $198.11M | $185.66M | $203.33M | $197.99M | $188.1M | $172.7M | $278.37M | $191.33M | $173.37M | $177.52M | $260.84M | $164.68M | $180.65M | $167.88M | $246.75M | $177.06M | $155.81M | $145.71M | $154.15M | $144.53M | $138.67M | $130.36M | $133.98M | $125.19M | $132.18M | $121.67M | $120.8M | $110.8M | $115.5M | $100.5M | $104.4M | $94.6M | $96.6M | $81.7M | $87M | $83.9M | $79.9M | $77.8M | $70.9M | $71.3M | $63.7M | $63.5M | $18.8M | $74.5M | $75.4M | $65.6M | $70.6M | $68.7M | $64.7M | $57.2M | $117.9M | $48.3M | $50.8M | $50.3M | $64.6M | $48.6M | $40.4M | $45.6M | $47M | $42.6M | $39.6M | $35.9M | $40.8M | $37.2M | $34.4M | $33.3M | $39.7M | $31.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | $13.15M | $7.04M | -$301.5M | - | $53.33M | $72.21M | $57.98M | - | $61.01M | $56.66M | $60.85M | - | $52.36M | $50.56M | $36.62M | $29.13M | $28.82M | $20.11M | $11.21M | $16.2M | -$22.47M | $3.44M | $7.84M | $91.18M | $79.42M | $39.92M | $33.75M | $26.38M | $34.49M | $34.41M | $23.53M | $18.88M | $30.05M | $33.39M | $29.25M | $26.22M | $43.59M | $39.49M | $36.54M | $23.46M | $37.12M | $32.69M | $27.23M | $15.18M | $26.25M | $23.16M | $21.5M | $15.96M | $20.33M | $21M | $14.6M | $11.3M | $13.11M | - | $9.07M | -$5.26M | $9.01M | - | - | - | - | - | - | - | - | - | - | $247.93M | - | - | -$35.63M | $213.68M | -$34.91M | -$38.55M | -$49.47M | -$65.21M | - | - | -$55.19M | -$56.26M | -$51.63M | -$39.47M | -$47.58M | -$51.02M | -$53.56M | -$133.15M | -$50.07M | -$49.01M | -$50.31M | $857.68M | -$46.21M | -$44.47M | - | -$111.31M | -$29.68M | -$37.04M | - | - | -$16.24M | -$23.09M | -$4.98M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $76.01M | $23.49M | -$361.06M | $474.76M | $112.44M | $160.5M | -$193.35M | $105.8M | $241.1M | $263.08M | -$21.15M | $209.29M | $221.34M | $369.61M | $3.56M | $338.72M | $277.35M | $289.1M | -$5.06M | $204.83M | $281.28M | $345.81M | -$75.47M | $181.8M | -$74.15M | $107.51M | $13.07M | $127.47M | $266.68M | $180.74M | $23.1M | $164.25M | $336.32M | $283.26M | $101.5M | $94.41M | $399.29M | $289.18M | $69.41M | $178.38M | $412.32M | $388.83M | $67.23M | $215.84M | $462.52M | $410.12M | $98.33M | $224.07M | $547.7M | $410.88M | $121.62M | $252.19M | $426.52M | $351.24M | $117.74M | $226.27M | $397.73M | $286.91M | $111.35M | $255.12M | $315.5M | $216M | -$158.71M | $219.85M | $248.88M | $201.03M | $129.47M | $231.23M | $127.21M | $330.78M | $41.34M | $233.3M | $106.59M | $256.15M | $285.66M | $405.46M | $445.03M | $289.41M | $384.87M | $483.99M | $374.47M | $410.82M | $350.65M | $410.86M | $363.36M | $345.14M | $316.2M | $353.31M | $379.06M | $312.92M | -$702.49M | $284.82M | $307.04M | $278.51M | $235.19M | $249.47M | $253.36M | $181.72M | $121.18M | $169.21M | $173.11M | $137.73M | $128.77M | $114.42M | $124.97M | $109.64M | $108.1M | $93.9M | $97.5M | $88.7M | $87.7M | $76.5M | $81M | $68.1M | $65.4M | $61.3M | $70.4M | $60.4M | $58M | $49.1M | $61.2M | $52.3M | $48.2M | $36.3M | $53.6M | $39M | $40.7M | $37.8M | $48.7M | $33.1M | -$23.2M | $27.9M | $40.1M | $25.2M | $24.9M | $24.1M | $31.6M | $16.7M | $13M | $16.3M | $29.5M | $9.9M | $13.3M | $13.6M | $31.9M | $24.5M | $13.1M | $14.6M | $234.1M | $197M | -$493.7M | $181.5M | $204.9M | $173.4M | -$462.4M | $170.5M | $185.5M | $162.4M | -$207.1M | $68M | $84.7M | $70.4M | -$201.1M | $74.6M | $78.9M | $60.5M |
| $19.27M | $18.6M | $20.05M | $16.79M | $17.73M | $17.53M | $23.06M | $27.15M | $23.01M | $27.29M | $25.72M | $28.99M | $10.68M | $22.4M | $19.01M | $2.95M | -$931K | $1.47M | $10.6M | -$7.34M | -$5.22M | -$5.66M | -$49.8M | -$48.87M | -$43.81M | -$12.95M | $613K | -$10.22M | -$10.6M | -$10.34M | -$27.21M | -$23.06M | -$16.92M | -$53.11M | -$6.67M | -$4.52M | -$4.85M | -$4.5M | -$6.81M | -$5.41M | -$6.41M | -$6.4M | -$6.62M | -$1.67M | $1.44M | $1.31M | $1.54M | $1.43M | $1.38M | -$2.02M | -$9.53M | -$10.85M | -$4.17M | -$12.71M | -$11.38M | -$17.71M | -$13.35M | -$19.08M | -$25.46M | -$18.74M | -$21.45M | -$31.68M | $91.75M | -$88.1M | -$50.61M | -$69.94M | $52.27M | $4.94M | -$44.04M | $8.31M | $2.46M | $36.23M | $27.84M | $36.95M | $99.67M | $5.35M | $5.34M | $8.74M | $3.86M | $4.66M | $5.89M | $7.32M | -$48.24M | $47.5M | $4.69M | $53.56M | $61.47M | $51.77M | $53.27M | $50.31M | $53.13M | $45.94M | $46.2M | -$216K | $40.53M | $27.25M | -$366K | -$765K | $13.21M | $14.41M | $23.07M | $4.06M | $10.79M | $9M | $11.47M | $21.92M | $6.3M | $6.9M | $10.5M | $4.3M | $8.4M | $5.9M | $6.4M | $2.2M | $3.5M | $4M | $7.6M | $3.6M | $1.1M | $3.5M | $2.3M | $500K | -$200K | $1.5M | $200K | - | $400K | $300K | $600K | $1.3M | - | - | $400K | $300K | $800K | -$2M | -$400K | -$900K | -$800K | -$200K | -$900K | -$400K | -$5.8M | -$1M | -$1.3M | -$1.1M | $4M | $100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.45M | $2.23M | $1.93M | $2.34M | $2.48M | $1.75M | $1.4M | - | $1.24M | $1.55M | $876K | - | $136.99M | $317K | $104.67M | - | $111.97M | $106.84M | $93.29M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $3.62M | $3.57M | $7.88M | $10.18M | $7.7M | $7.69M | $7.68M | $7.71M | $7.68M | $7.68M | $7.68M | $7.69M | $7.7M | $7.72M | $7.68M | $8.12M | $7.72M | $7.71M | $7.76M | $7.78M | $7.72M | $7.71M | $7.81M | $7.78M | $7.77M | $7.76M | $7.77M | $7.79M | $7.78M | $7.73M | $7.7M | $7.76M | $7.73M | $7.69M | $7.71M | $7.9M | $7.73M | $7.67M | $7.7M | $7.71M | $7.09M | $7.17M | $7.22M | $4.88M | $9K | $9K | $15K | $77K | $393K | $3.68M | $11.26M | $11.37M | $11.24M | $11.39M | $11.51M | $11.44M | $11.6M | $11.5M | $11.17M | $11.27M | $11.35M | $11.48M | -$192.9M | $23.1M | $23.59M | $23.46M | -$154.68M | $81.06M | $840K | $63.45M | - | $77.56M | $69.69M | $58.38M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $22.89M | $22.17M | $27.93M | $26.97M | $25.43M | $25.21M | $30.74M | $34.86M | $30.69M | $34.97M | $33.4M | $36.68M | $18.38M | $30.12M | $26.69M | $11.08M | $6.79M | $9.18M | $18.37M | $441K | $2.5M | $2.05M | -$41.98M | -$41.09M | -$36.04M | -$5.19M | $8.39M | -$2.43M | -$2.82M | -$2.61M | -$19.51M | -$15.29M | -$9.19M | -$45.42M | $1.04M | $3.38M | $2.87M | $3.18M | $891K | $2.3M | $688K | $766K | $602K | $3.21M | $1.45M | $1.32M | $1.56M | $1.51M | $1.77M | $1.66M | $1.73M | $515K | $7.07M | -$1.32M | $124K | -$7.72M | -$3.99M | -$9.52M | -$16.63M | -$9.95M | -$11.85M | -$21.6M | -$101.14M | -$66.24M | -$28.57M | -$47.36M | -$102.41M | -$51M | -$43.52M | -$32.91M | $2.46M | $1.83M | -$9.31M | $2.04M | $99.67M | $5.35M | $5.34M | $8.74M | $3.86M | $4.66M | $5.89M | $7.32M | -$48.24M | $47.5M | $4.69M | $53.56M | $61.47M | $51.77M | $53.27M | $50.31M | $53.13M | $45.94M | $46.2M | -$216K | $40.53M | $27.25M | -$366K | -$765K | $13.21M | $14.41M | $23.07M | $4.06M | $10.79M | $9M | $11.47M | $21.92M | $6.3M | $6.9M | $10.5M | $4.3M | $8.4M | $5.9M | $6.4M | $2.2M | $3.5M | $4M | $7.6M | $3.6M | $1.1M | $3.5M | $2.3M | $500K | -$200K | $1.5M | $200K | - | $400K | $300K | $600K | $1.3M | - | - | $400K | $300K | $800K | -$2M | -$400K | -$900K | -$800K | -$200K | -$900K | -$400K | -$5.8M | -$1M | -$1.3M | -$1.1M | $4M | $100K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $95.28M | $42.1M | -$341.01M | $491.55M | $130.17M | $178.03M | -$170.29M | $132.95M | $264.11M | $290.37M | $4.57M | $238.28M | $232.02M | $392.01M | $22.57M | $341.68M | $276.42M | $290.57M | $5.54M | $197.49M | $276.06M | $340.15M | -$125.27M | $132.93M | -$117.96M | $94.57M | $13.68M | $117.26M | $256.08M | $170.4M | -$4.11M | $141.19M | $319.4M | $230.15M | $94.83M | $89.9M | $394.43M | $284.68M | $62.6M | $172.97M | $405.92M | $382.43M | $60.61M | $214.17M | $463.96M | $411.43M | $99.88M | $225.51M | $549.07M | $408.86M | $112.09M | $241.33M | $422.35M | $338.53M | $106.36M | $207.11M | $382.15M | $265.9M | $83.55M | $233.9M | $292.3M | $182.91M | -$66.96M | $130.51M | $196.71M | $130.21M | -$183.89M | $99.17M | $83.16M | $234.43M | $123.25M | $269.53M | $348.1M | $293.1M | $288.48M | $410.82M | $450.37M | $298.16M | $388.73M | $488.65M | $380.36M | $366.5M | $356.66M | $410.78M | $368.05M | $352.27M | $323.97M | $355.01M | $383.32M | $317.18M | $282.84M | $290.18M | $308.77M | $284.25M | $230.32M | $251.94M | $220.37M | $183.2M | $182.08M | $171.88M | $177.89M | $141.61M | $145.52M | $128.74M | $139.86M | $134.43M | $116.9M | $103M | $108M | $92.9M | $96.1M | $82.5M | $87.2M | $70.4M | $69M | $65.2M | $78.1M | $64M | $59.2M | $52.7M | $63.4M | $52.4M | $47.8M | $37.8M | $53M | $37.5M | $40.8M | $38M | $49.2M | $34.1M | -$25.7M | $27.1M | $40.2M | $25M | $23.7M | $20.9M | $29.8M | $14.3M | $10.7M | $13.3M | $26.7M | $7.4M | $3.6M | $10.4M | $27.9M | $20.6M | $12.3M | $11M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $16.29M | $17.97M | -$58.46M | $116.38M | $24.42M | $47.23M | -$51.86M | $16.98M | $48.71M | $58.14M | -$18.72M | $42.18M | $58.19M | $90.18M | -$17.11M | $80.49M | $60.57M | $68.07M | -$16.02M | $34.52M | $69.72M | $81M | -$28.87M | $12.71M | -$25.74M | $24.87M | $183K | $30.69M | $60.45M | $42.45M | -$4.61M | $27.34M | $77.06M | $55.39M | $86.51M | $21.69M | $135.57M | $98.32M | $15.42M | $58.91M | $125.49M | $131.94M | $18.41M | $73.82M | $164.15M | $141.58M | $25.4M | $75.44M | $194.92M | $142.95M | $36.68M | $78.62M | $150.61M | $114.4M | $35.72M | $73.11M | $134.9M | $93.86M | $28.91M | $50.3M | $101.72M | $63.65M | -$24.88M | $36.79M | $57.43M | $61.47M | -$90.95M | $42.79M | $49.79M | $106.37M | $45.44M | $102.99M | $125.32M | $105.51M | $102.4M | $145.85M | $159.88M | $105.85M | $136.31M | $175.91M | $136.93M | $131.94M | $126.61M | $145.83M | $130.66M | $125.06M | $115.01M | $126.03M | $136.08M | $112.6M | $100.41M | $100.11M | $106.52M | $98.07M | $79.46M | $86.92M | $76.03M | $63.21M | $63.73M | $60.16M | $62.26M | $49.56M | $51.66M | $45.7M | $49.28M | $54.2M | $42.7M | $37.6M | $39.4M | $33.9M | $35.1M | $30.1M | $31.8M | $25.7M | $25.5M | $24.1M | $28.9M | $23.7M | $21.9M | $19.5M | $23.5M | $19.4M | $17.4M | $14.1M | $19.6M | $13.9M | $15.7M | $14.2M | $14.6M | $13.3M | $11.2M | $10.7M | $16.4M | $9.9M | $9.2M | $7.7M | $12M | $5.6M | $3.4M | $4.4M | $10.4M | $2.9M | $700K | $3.2M | $11.8M | $8.5M | $4.6M | $4.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $78.98M | $24.12M | -$282.56M | $375.17M | $105.75M | $130.8M | -$118.43M | $115.97M | $215.41M | $232.23M | $23.28M | $196.1M | $173.83M | $301.83M | $39.68M | $261.19M | $215.85M | $222.5M | $21.57M | $162.97M | $206.34M | $259.14M | -$96.4M | $120.22M | -$92.22M | $69.7M | $13.5M | $86.56M | $195.63M | $127.95M | $495K | $113.86M | $242.34M | $174.76M | $8.31M | $68.21M | $258.87M | $186.37M | $47.18M | $114.07M | $280.43M | $250.49M | $42.2M | $140.35M | $299.81M | $269.85M | $74.48M | $150.07M | $354.15M | $265.92M | $75.41M | $162.72M | $271.74M | $224.13M | $70.64M | $134M | $247.25M | $172.04M | $105.68M | $183.59M | $190.58M | $119.26M | -$46.77M | $88.83M | $71.16M | $33.33M | -$218.7M | $26.48M | $19.75M | $117.35M | $77.81M | $166.54M | $222.79M | $187.58M | $186.08M | $264.97M | $290.49M | $192.31M | $252.43M | $312.73M | $243.43M | $234.56M | $230.04M | $264.95M | $237.39M | $227.22M | $208.96M | $228.98M | $247.24M | $204.58M | $182.43M | $190.07M | $202.24M | $186.18M | $150.86M | $165.02M | $144.34M | $120M | $118.35M | $111.72M | $115.63M | $92.05M | $93.86M | $83.04M | $90.59M | $80.23M | $74.2M | $65.4M | $68.6M | $59M | $61M | $52.4M | $55.4M | $44.7M | $43.5M | $41.1M | $49.2M | $40.3M | $59.9M | $33.2M | $39.9M | $33M | $31.8M | $23.7M | $33.4M | $23.6M | $25.1M | $23.8M | $34.6M | $20.8M | -$36.9M | $16.4M | $23.8M | -$15.2M | $14.5M | $13.2M | $17.4M | $8.7M | $7.3M | $8.9M | $16.3M | $4.5M | $2.9M | $7.2M | $16.1M | $12.1M | $10.1M | $7.3M | $10.9M | $7.8M | $6.1M | $6.3M | $8.7M | $6.2M | $4.4M | $4.1M | $5.4M | $3.7M | $1.3M | $300K | $3.1M | -$400K | $1.8M | -$400K | $1.7M | -$500K |
Minority Interests | $824K | $650K | $3.25M | $2.2M | $1.82M | $2.31M | $1.54M | $3.07M | $2.86M | $2.71M | $2.52M | $2.55M | $4.21M | $2.26M | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $79.81M | $24.77M | -$279.3M | $377.37M | $107.57M | $133.1M | -$116.89M | $119.04M | $218.27M | $234.94M | $25.81M | $198.65M | $178.04M | $304.09M | $39.68M | $261.19M | $215.85M | $222.5M | $21.57M | $162.97M | $206.34M | $259.14M | -$96.4M | $120.22M | -$92.22M | $69.7M | $13.5M | $86.56M | $195.63M | $127.95M | $495K | $113.86M | $242.34M | $174.76M | $8.31M | $68.21M | $258.87M | $186.37M | $47.18M | $114.07M | $280.43M | $250.49M | $42.2M | $140.35M | $299.81M | $269.85M | $74.48M | $150.07M | $354.15M | $265.92M | $75.41M | $162.72M | $271.74M | $224.13M | $70.64M | $134M | $247.25M | $172.04M | $105.68M | $183.59M | $190.58M | $119.26M | -$46.77M | $88.83M | $71.16M | $33.33M | -$218.7M | $26.48M | $19.75M | $117.35M | $77.81M | $166.54M | $222.79M | $187.58M | $186.08M | $264.97M | $290.49M | $192.31M | $252.43M | $312.73M | $243.43M | $234.56M | $230.04M | $264.95M | $237.39M | $227.22M | $208.96M | $228.98M | $247.24M | $204.58M | $182.43M | $190.07M | $202.24M | $186.18M | $150.86M | $165.02M | $144.34M | $120M | $118.35M | $111.72M | $115.63M | $92.05M | $93.86M | $83.04M | $90.59M | $80.23M | $74.2M | $65.4M | $68.6M | $59M | $61M | $52.4M | $55.4M | $44.7M | $43.5M | $41.1M | $49.2M | $40.3M | $59.9M | $33.2M | $39.9M | $33M | $31.8M | $23.7M | $33.4M | $23.6M | $25.1M | $23.8M | $34.6M | $20.8M | -$36.9M | $16.4M | $23.8M | -$15.2M | $14.5M | $13.2M | $17.4M | $8.7M | $7.3M | $8.9M | $16.3M | $4.5M | $2.9M | $7.2M | $16.1M | $12.1M | $10.1M | $7.3M | $10.9M | $7.8M | $6.1M | $6.3M | $8.7M | $6.2M | $4.4M | $4.1M | $5.4M | $3.7M | $1.3M | $300K | $3.1M | -$400K | $1.8M | -$400K | $1.7M | -$500K |
Shares Outstanding (Basic) | 105.1M | 110.02M | 114.31M | 120.61M | 121.52M | 123.95M | 126.26M | 130.08M | 133.41M | 136.11M | 138.52M | 141.62M | 143.41M | 146.05M | 146.19M | 146.22M | 147.21M | 152.82M | 153.88M | 153.86M | 153.75M | 153.48M | 153.28M | 153.25M | 153.2M | 153M | 153.95M | 156.24M | 158.81M | 159.31M | 162.07M | 165.93M | 166.59M | 168.14M | 168.27M | 169.85M | 174.41M | 176M | 176.62M | 178.44M | 180.59M | 183.43M | 189.68M | 203.6M | 207.65M | 210.63M | 213.06M | 215.57M | 217.76M | 218.99M | 220.55M | 221.94M | 223.05M | 224.43M | 224.64M | 226.02M | 228.84M | 228.99M | - | 233.8M | 234.34M | 233.82M | - | 233.5M | 233.31M | 232.86M | - | 232.68M | 232.62M | 232.26M | - | 233.08M | 235.07M | 237.08M | - | 247.63M | 252.6M | 257.33M | - | 260.61M | 267.51M | 272.97M | - | 273.15M | 279.28M | 293.15M | - | 294.03M | 294.3M | 297.83M | - | 302.31M | 302.16M | 302.36M | - | 302.11M | 302.21M | 302.48M | - | 303.11M | 302.62M | 301.92M | - | 302.67M | 303.34M | 302.9M | - | 297.27M | 298.26M | 295M | - | 308.24M | 307.78M | 298M | - | 293.57M | 307.5M | 287.86M | - | 301.82M | 306.92M | 300M | - | 296.25M | 278.33M | 295M | - | 297.5M | 288.33M | 297.14M | - | 273.33M | 297.5M | 304M | - | 264M | 290M | 290M | - | 222.5M | 271.67M | 225M | - | 240M | 268.33M | 242M | - | 276.32M | 276.32M | 276.32M | - | 276.32M | 269.12M | 269.12M | - | 221.12M | 218.24M | 181.76M | - | 181.76M | 181.76M | 181.76M | - | 117.76M | 117.76M | 117.76M |
Shares Outstanding (Diluted) | 108.57M | 110.77M | 114.31M | 121.68M | 122.2M | 124.72M | 126.26M | 130.96M | 134.11M | 136.92M | 141.46M | 144.32M | 145.79M | 148.93M | 148.96M | 147.07M | 147.84M | 153.92M | 155.2M | 155.12M | 155.09M | 153.49M | 153.28M | 153.92M | 153.2M | 153.74M | 154.91M | 156.94M | 159.43M | 160.03M | 163.01M | 166.66M | 167.2M | 169.17M | 169.2M | 170.69M | 175.32M | 177.07M | 177.64M | 179.32M | 181.34M | 184.2M | 190.62M | 204.58M | 208.59M | 211.79M | 214.44M | 216.89M | 219.16M | 220.49M | 222.24M | 223.49M | 224.47M | 226.15M | 226.73M | 227.99M | 230.92M | 231.28M | - | 235.86M | 236.17M | 235.9M | - | 234.79M | 234.85M | 234.23M | - | 233.88M | 233.52M | 232.65M | - | 233.42M | 235.31M | 237.25M | - | 247.63M | 254.82M | 258.16M | - | 260.61M | 267.51M | 273.62M | - | 275.99M | 282.61M | 294.16M | - | 295.82M | 296.4M | 299.93M | - | 304.58M | 304.34M | 304.56M | - | 304.78M | 305.19M | 305.62M | - | 306.82M | 306.57M | 306.06M | - | 307.61M | 308.1M | 307.71M | - | 311.43M | 311.82M | 310.53M | - | 308.24M | 307.78M | 298M | - | 293.57M | 307.5M | 310M | - | 301.82M | 306.92M | 300M | - | 296.25M | 278.33M | 295M | - | 297.5M | 288.33M | 297.14M | - | 273.33M | 297.5M | 304M | - | 264M | 348M | 290M | - | 222.5M | 271.67M | 225M | - | 240M | 268.33M | 242M | - | 276.32M | 276.32M | 276.32M | - | 276.32M | 269.12M | 269.12M | - | 221.12M | 218.24M | 181.76M | - | 181.76M | 181.76M | 181.76M | - | 117.76M | 117.76M | 117.76M |
EPS (Basic) | $0.76 | $0.23 | -$2.44 | $3.13 | $0.89 | $1.07 | -$0.93 | $0.92 | $1.64 | $1.73 | $0.19 | $1.40 | $1.24 | $2.08 | $0.29 | $1.79 | $1.47 | $1.46 | $0.14 | $1.06 | $1.34 | $1.69 | -$0.63 | $0.78 | -$0.60 | $0.46 | $0.09 | $0.55 | $1.23 | $0.80 | $0.0031 | $0.69 | $1.45 | $1.04 | $0.05 | $0.40 | $1.48 | $1.06 | $0.27 | $0.64 | $1.55 | $1.37 | $0.22 | $0.69 | $1.44 | $1.28 | $0.35 | $0.70 | $1.63 | $1.21 | $0.34 | $0.73 | $1.22 | $1 | $0.31 | $0.59 | $1.08 | $0.75 | - | $0.79 | $0.81 | $0.51 | - | $0.38 | $0.30 | $0.14 | - | $0.11 | $0.08 | $0.51 | - | $0.71 | $0.95 | $0.79 | - | $1.07 | $1.15 | $0.75 | - | $1.20 | $0.91 | $0.86 | - | $0.97 | $0.85 | $0.78 | - | $0.78 | $0.84 | $0.69 | - | $0.63 | $0.67 | $0.62 | - | $0.55 | $0.48 | $0.40 | - | $0.37 | $0.38 | $0.30 | - | $0.27 | $0.30 | $0.26 | - | $0.22 | $0.23 | $0.20 | - | $0.17 | $0.18 | $0.15 | - | $0.14 | $0.16 | $0.14 | - | $0.11 | $0.13 | $0.11 | - | $0.08 | $0.12 | $0.08 | - | $0.08 | $0.12 | $0.07 | - | $0.06 | $0.08 | -$0.05 | - | $0.05 | $0.06 | $0.03 | - | $0.04 | $0.06 | $0.02 | - | $0.03 | $0.06 | $0.05 | - | $0.04 | $0.04 | $0.03 | - | $0.03 | $0.04 | $0.03 | - | $0.02 | $0.03 | $0.02 | - | $0.01 | $0.03 | -$0.01 | - | -$0.01 | $0.02 | -$0.01 |
EPS (Diluted) | $0.75 | $0.22 | -$2.44 | $3.10 | $0.88 | $1.07 | -$0.93 | $0.91 | $1.63 | $1.72 | $0.18 | $1.38 | $1.22 | $2.04 | $0.28 | $1.78 | $1.46 | $1.45 | $0.14 | $1.05 | $1.33 | $1.68 | -$0.63 | $0.78 | -$0.60 | $0.45 | $0.09 | $0.55 | $1.23 | $0.80 | $0.003 | $0.68 | $1.45 | $1.03 | $0.05 | $0.40 | $1.48 | $1.05 | $0.27 | $0.64 | $1.55 | $1.36 | $0.22 | $0.69 | $1.44 | $1.27 | $0.35 | $0.69 | $1.62 | $1.21 | $0.34 | $0.73 | $1.21 | $0.99 | $0.31 | $0.59 | $1.07 | $0.74 | - | $0.78 | $0.81 | $0.51 | - | $0.38 | $0.30 | $0.14 | - | $0.11 | $0.08 | $0.50 | - | $0.71 | $0.95 | $0.79 | - | $1.07 | $1.14 | $0.74 | - | $1.20 | $0.91 | $0.86 | - | $0.96 | $0.84 | $0.77 | - | $0.77 | $0.83 | $0.68 | - | $0.62 | $0.66 | $0.61 | - | $0.54 | $0.47 | $0.39 | - | $0.36 | $0.38 | $0.30 | - | $0.27 | $0.29 | $0.26 | - | $0.21 | $0.22 | $0.19 | - | $0.17 | $0.18 | $0.15 | - | $0.14 | $0.16 | $0.13 | - | $0.11 | $0.13 | $0.11 | - | $0.08 | $0.12 | $0.08 | - | $0.08 | $0.12 | $0.07 | - | $0.06 | $0.08 | -$0.05 | - | $0.05 | $0.05 | $0.03 | - | $0.04 | $0.06 | $0.02 | - | $0.03 | $0.06 | $0.05 | - | $0.04 | $0.04 | $0.03 | - | $0.03 | $0.04 | $0.03 | - | $0.02 | $0.03 | $0.02 | - | $0.01 | $0.03 | -$0.01 | - | -$0.01 | $0.02 | -$0.01 |
EBIT | $98.9M | $45.67M | -$333.13M | $501.73M | $137.86M | $185.71M | -$162.61M | $140.65M | $271.79M | $298.05M | $12.25M | $245.97M | $239.72M | $399.73M | $30.25M | $349.8M | $284.14M | $298.28M | $13.31M | $205.27M | $283.78M | $347.85M | -$117.46M | $140.71M | -$110.19M | $102.32M | $21.45M | $125.05M | $263.87M | $178.13M | $3.59M | $148.95M | $327.13M | $237.84M | $102.54M | $97.79M | $402.16M | $292.36M | $70.3M | $180.68M | $413.01M | $389.59M | $67.83M | $219.05M | $463.97M | $411.44M | $99.89M | $225.58M | $549.47M | $412.54M | $123.35M | $252.7M | $433.59M | $349.92M | $117.86M | $218.55M | $393.74M | $277.39M | $94.72M | $245.17M | $303.65M | $194.4M | -$259.86M | $153.61M | $220.3M | $153.67M | -$338.57M | $180.23M | $84M | $297.87M | $427.81M | $347.09M | $417.8M | $351.48M | $285.66M | $405.46M | $445.03M | $289.41M | $384.87M | $483.99M | $374.47M | $410.82M | $350.65M | $410.86M | $363.36M | $345.14M | $316.2M | $353.31M | $379.06M | $312.92M | -$702.49M | $284.82M | $307.04M | $278.51M | $235.19M | $249.47M | $253.36M | $181.72M | $121.18M | $169.21M | $173.11M | $137.73M | $128.77M | $114.42M | $124.97M | $109.64M | $108.1M | $93.9M | $97.5M | $88.7M | $87.7M | $76.5M | $81M | $68.1M | $65.4M | $61.3M | $70.4M | $60.4M | $58M | $49.1M | $61.2M | $52.3M | $48.2M | $36.3M | $53.6M | $39M | $40.7M | $37.8M | $48.7M | $33.1M | -$23.2M | $27.9M | $40.1M | $25.2M | $24.9M | $24.1M | $31.6M | $16.7M | $13M | $16.3M | $29.5M | $9.9M | $13.3M | $13.6M | $31.9M | $24.5M | $13.1M | $14.6M | $234.1M | $197M | -$493.7M | $181.5M | $204.9M | $173.4M | -$462.4M | $170.5M | $185.5M | $162.4M | -$207.1M | $68M | $84.7M | $70.4M | -$201.1M | $74.6M | $78.9M | $60.5M |
EBITDA | $129.62M | $81.11M | -$299.21M | $533.67M | $167.34M | $218.48M | -$134.8M | $163.4M | $295.85M | $325.15M | $42.04M | $276.47M | $266.44M | $424.06M | $58.84M | $385.56M | $325.54M | $339.39M | $55.89M | $246.85M | $323.07M | $386.31M | -$32.13M | $226.56M | -$25.97M | $155.1M | $75.65M | $179.86M | $331.73M | $249.77M | $93.03M | $231.29M | $404.55M | $345.95M | $159.71M | $153.1M | $454.26M | $346.38M | $124.4M | $231.99M | $463.25M | $438.86M | $123.28M | $264.22M | $510.13M | $456.15M | $146.95M | $267.64M | $591.42M | $454.28M | $166.03M | $291.44M | $467.08M | $394.09M | $159.27M | $267.72M | $440.53M | $330.11M | $159.82M | $297.51M | $362.09M | $258.94M | -$103.17M | $282.88M | $318.09M | $268.42M | -$176.64M | $288.99M | $196.41M | $385.75M | $513.23M | $413.59M | $480M | $399.16M | $237.19M | $447.27M | $494.04M | $332.13M | $430.06M | $536.03M | $422.37M | $457.73M | $444.82M | $416.67M | $411.82M | $344.91M | $308.08M | $357.44M | $379.7M | $313.56M | -$704.77M | $289.68M | $310.23M | $324.6M | $238.77M | $266.38M | $298.64M | $225.09M | $148.3M | $194.72M | $187.23M | $169.3M | $152.73M | $138.68M | $146.5M | $120.06M | $133.2M | $116.5M | $113.6M | $110.7M | $104M | $92.9M | $95.9M | $85M | $80.8M | $75.2M | $79.6M | $73.4M | $72.7M | $59.4M | $72.5M | $63.9M | $58.8M | $45.4M | $64.7M | $49M | $50.4M | $46.7M | $56.9M | $41.4M | $7.8M | $36.5M | $48.5M | $33.8M | $33M | $32.4M | $39.1M | $24.8M | $19.2M | $21.6M | $36.4M | $16.4M | $24.9M | $21.2M | $38.8M | $30.1M | $15.4M | $19.1M | $234.1M | $197M | -$493.7M | $181.5M | $204.9M | $173.4M | -$462.4M | $170.5M | $185.5M | $162.4M | -$207.1M | $68M | $84.7M | $70.4M | -$201.1M | $74.6M | $78.9M | $60.5M |