iHeartMedia Inc. Class A Common Stock(IHRT:US)
Market Cap$253.79M
Key Metrics
Price$1.64
Revenue (TTM)$3.986B
Holders Revenue (TTM)-
Gross Profit (TTM)$2.344B
Earnings (TTM)-$285.77M
EBITDA (TTM)$544.62M
Op. Margin (TTM)5.39%
Dividend Yield-
Holders Yield-
Cash on hand$135.05M
Total Assets$4.888B
Net Assets-$1.922B
Total Debt$5.766B
Key Metrics
Price$1.64
Revenue (TTM)$3.986B
Holders Revenue (TTM)-
Gross Profit (TTM)$2.344B
Earnings (TTM)-$285.77M
EBITDA (TTM)$544.62M
Op. Margin (TTM)5.39%
Dividend Yield-
Holders Yield-
Cash on hand$135.05M
Total Assets$4.888B
Net Assets-$1.922B
Total Debt$5.766B
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 | Jun 30, 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $977.24M | $884.2M | $1.127B | $997.01M | $933.65M | $807.1M | $1.118B | $1.008B | $929.09M | $799.04M | $1.067B | $952.99M | $920.01M | $811.24M | $1.126B | $988.93M | $954.01M | $843.46M | $1.062B | $928.05M | $861.61M | $706.67M | $935.53M | $744.41M | $487.65M | $780.63M | - | $948.34M | - | $795.8M | $1.773B | $920.49M | $891.76M | $1.37B | $1.714B | $1.537B | $1.59B | $1.329B | $1.721B | $1.567B | $1.614B | $1.362B | $1.718B | $1.58B | $1.6B | $1.345B | $1.716B | $1.63B | $1.63B | $1.343B | $1.694B | $1.588B | $1.618B | $1.343B | $1.696B | $1.587B | $1.602B | $1.361B | $1.653B | $1.583B | $1.608B | $1.321B | $1.635B | $1.477B | $1.49B | $1.264B | $1.512B | $1.394B | $1.438B | $1.208B | $1.609B | $1.685B | $1.831B | $1.564B | $1.802B |
Cost of Revenue | $400.56M | $375.07M | $466.77M | $399.14M | $391.19M | $356.33M | $455.78M | $409.75M | $382.05M | $341.36M | $414.56M | $380M | $355.06M | $344.62M | $412.7M | $371.72M | $365.38M | $330.52M | $385.56M | $325.77M | $320.52M | $292.81M | $334.93M | $270.86M | $244.14M | $293.92M | - | $316.74M | - | $282.87M | $663.69M | $268.61M | $263.75M | $602.36M | $654.19M | $623.74M | $616.95M | $571.26M | $631.09M | $591.74M | $613.19M | $566.66M | $651.72M | $627.15M | $615.16M | $577.69M | $648.67M | $648.41M | $644.87M | $597.69M | $703.3M | $648.74M | $630.36M | $594.82M | $650.5M | $617.22M | $604.96M | $614.43M | $663.45M | $654.16M | $630.02M | $584.07M | $722.28M | $579.1M | $600.92M | $661.84M | $949.02M | $712.5M | $687.16M | $665.98M | $952.55M | $730.41M | $791.46M | $752.25M | $676.26M |
Gross Profit | $576.68M | $509.13M | $660.46M | $597.87M | $542.46M | $450.78M | $662.49M | $598.39M | $547.04M | $457.68M | $652.23M | $572.99M | $564.95M | $466.62M | $713.19M | $617.21M | $588.62M | $512.93M | $676.46M | $602.29M | $541.09M | $413.85M | $600.6M | $473.54M | $243.51M | $486.71M | - | $631.6M | - | $512.92M | $1.109B | $651.89M | $628.01M | $767.29M | $1.06B | $913.02M | $973.42M | $758.06M | $1.09B | $974.84M | $1.001B | $795.13M | $1.066B | $952.36M | $984.7M | $766.87M | $1.067B | $981.63M | $985.28M | $744.86M | $991.07M | $938.78M | $987.74M | $748.24M | $1.046B | $970.11M | $997.54M | $746.29M | $989.34M | $929.19M | $977.6M | $736.76M | $912.27M | $898.25M | $889.09M | $601.94M | $563.06M | $681.47M | $750.7M | $542M | $656.25M | $954.19M | $1.04B | $811.96M | $1.126B |
| $462.86M | $426.27M | $487.04M | $415.59M | $414.17M | $381.45M | $458.68M | $419.93M | $432.13M | $385.72M | $463.79M | $397.01M | $393.51M | $403.02M | $428.67M | $409.34M | $394.72M | $385.21M | $420.52M | $402.43M | $385.02M | $345.1M | $385.08M | $334.77M | $293.87M | $392.87M | - | $395.51M | - | $364.1M | $610.49M | $388.6M | $381.9M | $555.01M | $582.58M | $529.98M | $517.53M | $497.9M | $398.98M | $509.04M | $586.43M | $218.96M | $520.07M | $497.29M | $404.1M | $503.28M | $514.02M | $458.29M | $502.75M | $487.18M | $449.99M | $494.74M | $487.79M | $484.73M | $507.73M | $455.85M | $469.5M | $489.7M | $484.44M | $462.9M | $473.69M | $408.34M | $457.44M | $493.07M | $437.48M | $345.52M | $196.17M | $338.46M | $329.04M | $374.64M | $368.62M | $502.82M | $428.38M | $424.28M | $494.23M | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $461.62M | $426.19M | $479.32M | $414.42M | $413.08M | $380.79M | $458.09M | $418.83M | $431.61M | $385.14M | $465.97M | $393.63M | $393.77M | $402.8M | $429.65M | $399.89M | $379.06M | $384.34M | $415.69M | $390.09M | $372.64M | $342.33M | $333.43M | $333.1M | $293.36M | $391.8M | - | $327.12M | - | $324.93M | $514.27M | $329.44M | $328.2M | $472.99M | $515.08M | $438.8M | $447.29M | $450.62M | $444.05M | $421.7M | $434.58M | $425.57M | $432.24M | $429.43M | $424.56M | $416.88M | $421.12M | $427.26M | $418.93M | $414.64M | $392.64M | $411.35M | $411.34M | $403.36M | $220.67M | $424.05M | $399.33M | $424.58M | $458.31M | $456.41M | $476.92M | $425.06M | $418.2M | $463.52M | $440.75M | $349.3M | $214M | $337.06M | $360.56M | $377.54M | $356.25M | $506.6M | $445.73M | $426.38M | $490.23M |
| Other Operating Expenses | $1.23M | $78K | $7.73M | $1.16M | $1.09M | $659K | $587K | $1.09M | $516K | $572K | -$2.18M | $3.38M | -$261K | $221K | -$987K | $9.45M | $15.66M | $870K | $4.83M | $12.34M | $12.38M | $2.77M | $51.64M | $1.68M | $506K | $1.07M | - | $68.39M | - | $39.17M | $96.22M | $59.16M | $53.7M | $82.02M | $67.49M | $91.18M | $70.24M | $47.28M | -$45.07M | $87.34M | $151.85M | -$206.6M | $87.84M | $67.86M | -$20.46M | $86.4M | $92.91M | $31.03M | $83.83M | $72.54M | $57.35M | $83.39M | $76.44M | $81.37M | $287.06M | $31.8M | $70.18M | $65.13M | $26.14M | $6.49M | -$3.23M | -$16.71M | $39.23M | $29.56M | -$3.26M | -$3.77M | -$17.83M | $1.4M | -$31.52M | -$2.89M | $12.36M | -$3.78M | -$17.35M | -$2.1M | $4M |
Operating Income | $35.5M | $1.49M | $85.7M | $92.22M | $37.92M | -$22.58M | $105.08M | $77.13M | $10.56M | -$33.2M | $82.98M | $69.54M | $63.38M | -$44.92M | $173M | $98.56M | $83.11M | $13.67M | $129.93M | $91.76M | $28.13M | -$38.61M | $112.09M | $39.4M | -$153.71M | -$2.92M | - | $140.82M | - | $110.53M | $387.22M | $219.99M | $181.24M | $60.85M | $319.48M | $233.29M | $308.09M | $114.06M | $531.87M | $307.35M | $252.71M | $420.71M | $376.96M | $288.76M | $412.2M | $93.14M | $367.01M | $347.47M | $308.47M | $82.81M | $349.5M | $266.71M | $320.22M | $81.33M | $348.38M | $331.91M | $346.2M | $81.22M | $312.47M | $268.76M | $311.04M | $144.7M | $271.55M | $221.1M | $267.43M | $75.08M | $175.41M | $152.83M | $213.41M | -$8.2M | $47.74M | $288.91M | $469.05M | $235.4M | $490.4M |
| -$98.06M | -$96.82M | -$116.75M | -$323.59M | -$103.66M | -$122.95M | -$207.77M | -$97.62M | -$1.017B | -$5.57M | -$5.71M | -$87.77M | -$1.043B | -$101.34M | $10.47M | -$394.93M | -$66.15M | -$82.62M | -$6.93M | -$115.23M | -$35.64M | -$123.51M | $2.85M | -$86.74M | -$87.35M | -$1.836B | - | -$111.69M | - | -$252.64M | -$163.15M | -$185.01M | -$169.26M | -$611.26M | -$485.27M | -$480.07M | -$461.27M | -$470.95M | -$501.18M | -$330.27M | -$501.62M | -$470.1M | -$461.6M | -$499.39M | -$437.44M | -$423.17M | -$450.83M | -$430.92M | -$480.87M | -$446.82M | -$614.9M | -$432.68M | -$288.74M | -$386.77M | -$674.15M | -$383.72M | -$382.57M | -$386.73M | -$372.71M | -$356.72M | -$358.2M | -$368.73M | -$282.31M | -$391.9M | -$382.62M | -$325.89M | -$407.56M | -$579.44M | -$4.013B | -$394.42M | -$5.742B | -$409.8M | -$58.99M | $966K | -$107.74M | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $96.06M | $95.9M | $99.48M | $101.78M | $100.89M | $100.39M | $92.63M | $95.72M | $95.58M | $95.52M | - | $99.51M | $98.69M | $95.46M | - | $87.89M | $81.49M | $79.22M | - | $82.48M | $84.89M | $85.12M | - | $85.56M | $81.96M | $90.09M | - | $100.97M | - | $114.76M | $97.68M | $99.26M | $107.6M | $418.4M | $476.84M | $470.25M | $463.16M | $455.34M | $460.19M | $459.85M | $465.99M | $463.95M | $456.85M | $453.92M | $452.96M | $441.77M | $437.26M | $432.62M | $440.61M | $431.11M | $418.01M | $438.4M | $407.51M | $385.53M | $400.93M | $388.21M | $385.87M | $374.02M | $368.4M | $369.23M | $358.95M | $369.67M | $372.77M | $389.2M | $385.58M | $385.8M | $359.87M | $369.31M | $384.63M | $387.05M | $434.29M | $312.51M | $82.18M | $100M | $116.42M |
| Other Income/Expense | -$2M | -$917K | -$17.28M | -$221.82M | -$2.76M | -$22.56M | -$115.15M | -$1.91M | -$920.93M | $89.95M | -$5.71M | $11.74M | -$944.02M | -$5.89M | $10.47M | -$307.04M | $15.34M | -$3.4M | -$6.93M | -$32.75M | $49.25M | -$38.39M | $2.85M | -$1.17M | -$5.39M | -$1.746B | - | -$10.72M | - | -$137.87M | -$65.47M | -$85.75M | -$61.66M | -$192.86M | -$8.43M | -$9.82M | $1.89M | -$15.62M | -$41M | $129.58M | -$35.63M | -$6.15M | -$4.76M | -$45.46M | $15.52M | $18.6M | -$13.57M | $1.7M | -$40.26M | -$15.7M | -$196.88M | $5.72M | $118.77M | -$1.25M | -$273.22M | $4.49M | $3.3M | -$12.72M | -$4.31M | $12.52M | $754K | $939K | $90.46M | -$2.71M | $2.96M | $59.91M | -$47.69M | -$210.13M | -$3.628B | -$7.37M | -$5.307B | -$97.29M | $23.18M | $100.97M | $8.68M |
Income Before Tax | -$62.56M | -$95.33M | -$31.05M | -$231.37M | -$65.74M | -$145.52M | -$102.69M | -$20.49M | -$1.006B | -$38.77M | -$18.85M | -$18.23M | -$979.34M | -$146.26M | $90.4M | -$296.36M | $16.96M | -$68.95M | $43.11M | -$23.47M | -$7.51M | -$162.12M | $28.8M | -$47.34M | -$241.06M | -$1.839B | - | $29.13M | - | -$27.24M | $224.07M | $132.15M | $108.97M | -$550.41M | -$165.79M | -$246.78M | -$153.18M | -$356.9M | $30.69M | -$22.92M | -$248.91M | -$49.38M | -$84.64M | -$210.63M | -$25.24M | -$330.03M | -$83.82M | -$83.45M | -$172.4M | -$364M | -$265.4M | -$165.97M | $31.48M | -$305.44M | -$325.77M | -$51.82M | -$36.37M | -$305.51M | -$34.87M | -$87.96M | -$47.16M | -$224.02M | -$86.03M | -$170.81M | -$115.19M | -$250.81M | -$267.81M | -$3.55M | -$3.863B | -$408.41M | -$5.669B | -$128.46M | $410.06M | $236.36M | $390.65M |
Income Tax | $19.98M | $289K | $10.2M | -$165.61M | $18.25M | $135.36M | -$134.62M | $20.84M | -$23.96M | -$20.66M | -$32.83M | -$9.26M | -$96.36M | $76.11M | $9.73M | $13.41M | $1.78M | -$20.21M | -$68.85M | -$27.15M | $24.45M | $79.94M | $25.86M | -$15.23M | -$43.74M | -$150.51M | - | $16.76M | - | -$61.19M | -$837K | $10.87M | $142.03M | -$117.37M | -$507.55M | $2.05M | $17.41M | $30.68M | -$92.72M | $5.61M | $27.14M | $9.49M | $5.43M | $2.84M | $22.08M | $56.61M | -$33.65M | $24.38M | -$621K | $68.39M | $36.83M | -$73.8M | $11.48M | -$96.33M | -$128.99M | -$13.23M | -$8.66M | -$157.4M | -$3.47M | -$20.67M | -$9.18M | -$92.66M | -$30.4M | -$20.42M | -$37.98M | -$71.19M | -$417.48M | $89.12M | -$184.55M | $19.59M | -$663.41M | -$52.34M | $125.14M | $66.58M | $159.79M |
Net Income | -$82.54M | -$95.62M | -$41.26M | -$65.76M | -$83.99M | -$280.88M | $31.93M | -$41.33M | -$981.99M | -$18.11M | $13.98M | -$8.97M | -$882.98M | -$222.36M | $80.66M | -$309.78M | $15.18M | -$48.74M | $111.95M | $3.67M | -$31.96M | -$242.06M | $2.94M | -$32.11M | -$197.32M | -$1.689B | - | $12.37M | - | -$135.6M | $224.91M | $71.78M | -$66.29M | -$433.04M | $341.76M | -$248.83M | -$170.59M | -$387.58M | $123.4M | -$28.53M | -$276.04M | -$58.87M | -$90.07M | -$213.47M | -$47.31M | -$386.63M | -$50.17M | -$107.82M | -$171.78M | -$432.39M | -$302.23M | -$92.17M | $20.01M | -$209.12M | -$196.78M | -$38.58M | -$27.71M | -$148.12M | -$31.4M | -$67.29M | -$37.98M | -$131.36M | -$55.63M | -$150.39M | -$77.21M | -$179.63M | $149.67M | -$92.67M | -$3.678B | -$428M | -$5.007B | -$80.18M | $289.96M | $808.04M | $230.86M |
Minority Interests | $147K | $395K | -$643K | -$503K | $508K | -$341K | -$438K | $60K | $331K | -$400K | -$852K | -$84K | -$1.49M | $103K | -$782K | -$587K | -$781K | $157K | -$324K | -$493K | -$326K | $333K | $523K | $0 | $0 | $0 | - | $0 | - | $21.22M | -$10M | -$1.71M | -$3.61M | $16.05M | $74.78M | -$1.66M | -$5.76M | -$635K | -$17.36M | -$6.47M | -$2.86M | -$29.62M | -$3.2M | -$8.45M | -$7.15M | $1.67M | -$17.92M | -$7.03M | -$14.85M | $8.2M | -$6.99M | -$9.68M | -$12.81M | $6.12M | $5.52M | -$11.98M | -$11.32M | $4.49M | -$11.63M | -$6.77M | -$15.2M | -$469K | -$7.04M | -$4.29M | -$9.12M | $4.21M | -$2.28M | $2.82M | $4.63M | $9.78M | $9.35M | -$10M | -$7.63M | -$8.39M | -$14.97M |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$82.39M | -$95.22M | -$41.9M | -$66.26M | -$83.48M | -$281.22M | $31.49M | -$41.27M | -$981.66M | -$18.51M | $13.12M | -$9.05M | -$884.47M | -$222.26M | $79.88M | -$310.36M | $14.4M | -$48.58M | $111.63M | $3.18M | -$32.29M | -$241.72M | $3.47M | -$32.11M | -$197.32M | -$1.689B | - | $12.37M | - | -$114.38M | $214.91M | $70.08M | -$69.9M | -$416.99M | $416.54M | -$250.49M | -$176.35M | -$388.22M | $106.04M | -$35M | -$278.9M | -$88.5M | -$93.27M | -$221.92M | -$54.47M | -$384.97M | -$68.09M | -$114.85M | -$186.63M | -$424.19M | -$309.23M | -$101.86M | $7.2M | -$203M | -$191.26M | -$50.56M | -$39.03M | -$143.63M | -$43.03M | -$74.06M | -$53.18M | -$131.83M | -$62.67M | -$154.69M | -$86.32M | -$175.41M | $147.39M | -$89.86M | -$3.673B | -$418.22M | -$4.997B | -$90.19M | $282.33M | $799.65M | $215.89M |
Shares Outstanding (Basic) | 157.71M | 155.79M | 150.16M | 150.15M | 154.28M | 152.48M | 147.17M | 147.06M | 151.14M | 149.8M | - | 144.64M | 144.48M | 143.25M | 143.25M | 148.3M | 148.05M | 147.51M | 142.22M | 147.04M | 146.51M | 146.21M | 71.61M | 146.15M | 145.96M | 145.61M | 64.68M | 145.72M | - | 90.96M | - | 85.54M | 85.28M | 85.22M | - | 85.07M | 84.87M | 84.75M | - | 84.65M | 84.47M | 84.41M | - | 84.35M | 84.24M | 84.12M | - | 83.99M | 83.92M | 83.8M | - | 83.46M | 83.21M | 83.13M | - | 82.77M | 82.54M | 82.65M | - | 82.65M | 82.38M | 82.26M | - | 81.62M | 81.54M | 81.43M | - | 81.43M | 81.22M | 81.24M | - | 219.32M | 495.2M | 494.75M | 494.36M |
Shares Outstanding (Diluted) | 157.71M | 155.79M | 150.16M | 150.15M | 154.28M | 152.48M | 147.17M | 147.06M | 151.14M | 149.8M | - | 144.64M | 144.48M | 143.25M | 143.25M | 148.3M | 149.13M | 147.51M | 142.22M | 150.4M | 146.51M | 146.21M | 71.61M | 146.15M | 145.96M | 145.61M | 64.68M | 145.84M | - | 90.96M | - | 85.62M | 85.28M | 85.22M | - | 85.07M | 84.87M | 84.75M | - | 84.65M | 84.47M | 84.41M | - | 84.35M | 84.24M | 84.12M | - | 83.99M | 83.92M | 83.8M | - | 83.46M | 83.82M | 83.13M | - | 82.77M | 82.54M | 82.65M | - | 82.65M | 82.38M | 82.26M | - | 81.62M | 81.54M | 81.43M | - | 81.43M | 81.22M | 81.24M | - | 219.32M | 496.89M | 496.39M | 495.69M |
EPS (Basic) | -$0.52 | -$0.61 | -$0.28 | -$0.44 | -$0.54 | -$1.84 | $0.21 | -$0.28 | -$6.50 | -$0.12 | - | -$0.063 | -$6.12 | -$1.55 | $0.56 | -$2.09 | $0.10 | -$0.33 | $0.78 | $0.02 | -$0.22 | -$1.65 | $0.048 | -$0.22 | -$1.35 | -$11.60 | $0.95 | $0.08 | $0 | $0.36 | - | $0.82 | -$0.82 | -$4.89 | - | -$2.94 | -$2.08 | -$4.58 | - | -$0.41 | -$3.30 | -$1.05 | - | -$2.63 | -$0.65 | -$4.58 | - | -$1.37 | -$2.22 | -$5.06 | - | -$1.22 | $0.09 | -$2.47 | - | -$0.61 | -$0.48 | -$1.83 | - | -$0.91 | -$0.65 | -$1.62 | - | -$1.91 | -$1.06 | -$2.17 | - | -$1.12 | -$45.23 | -$5.15 | - | -$0.41 | $0.57 | $1.61 | $0.48 |
EPS (Diluted) | -$0.52 | -$0.61 | -$0.28 | -$0.44 | -$0.54 | -$1.84 | $0.21 | -$0.28 | -$6.50 | -$0.12 | - | -$0.063 | -$6.12 | -$1.55 | $0.56 | -$2.09 | $0.10 | -$0.33 | $0.78 | $0.02 | -$0.22 | -$1.65 | $0.048 | -$0.22 | -$1.35 | -$11.60 | $0.95 | $0.08 | $0 | $0.36 | - | $0.82 | -$0.82 | -$4.89 | - | -$2.94 | -$2.08 | -$4.58 | - | -$0.41 | -$3.30 | -$1.05 | - | -$2.63 | -$0.65 | -$4.58 | - | -$1.37 | -$2.22 | -$5.06 | - | -$1.22 | $0.09 | -$2.47 | - | -$0.61 | -$0.48 | -$1.83 | - | -$0.91 | -$0.65 | -$1.62 | - | -$1.91 | -$1.06 | -$2.17 | - | -$1.12 | -$45.23 | -$5.15 | - | -$0.41 | $0.57 | $1.61 | $0.48 |
EBIT | $33.5M | $569K | $68.42M | -$129.59M | $35.16M | -$45.14M | -$10.06M | $75.23M | -$910.37M | $56.75M | $1.021B | $81.28M | -$880.65M | -$50.8M | $468.09M | -$208.47M | $98.46M | $10.27M | $151.82M | $59.01M | $77.38M | -$77M | $112.09M | $38.22M | -$159.1M | -$1.749B | - | $130.1M | - | $110.53M | $321.75M | $219.99M | $181.24M | -$132.01M | $311.05M | $223.47M | $309.98M | $98.44M | $490.88M | $436.94M | $217.09M | $414.57M | $372.21M | $243.29M | $427.72M | $111.74M | $353.44M | $349.17M | $268.21M | $67.11M | $152.61M | $272.43M | $438.99M | $80.08M | $75.16M | $336.39M | $349.5M | $68.5M | $333.53M | $281.28M | $311.79M | $145.64M | $286.74M | $218.39M | $270.39M | $134.98M | $92.06M | $365.76M | -$3.478B | -$21.35M | -$5.235B | $184.05M | $492.24M | $336.36M | $507.07M |
EBITDA | $113.37M | $82.49M | $166.47M | $182.28M | $129.24M | $69.41M | $202.47M | $177.07M | $114.62M | $71.42M | $1.133B | $171.73M | $171.13M | $63.54M | $570.06M | $207.16M | $191.7M | $127.42M | $293.6M | $197.02M | $155.68M | $67.92M | $221.77M | $137.54M | -$51.65M | $85.42M | - | $223.63M | - | $286.56M | $509.98M | $348.73M | $305.68M | $211.47M | $443.21M | $380.85M | $457.77M | $244.55M | $719.07M | $459.6M | $379.23M | $570.03M | $525.56M | $436.24M | $596.11M | $283.82M | $530.32M | $529.91M | $494.67M | $245.9M | $466.98M | $449.73M | $487.83M | $266.15M | $548.02M | $518.74M | $531.33M | $259.04M | $543.76M | $471.5M | $505.95M | $331.39M | $393.87M | $408.17M | $455.36M | $258.28M | $331.22M | $764.85M | $340.91M | $157.39M | $316.07M | $448.08M | $620.23M | $470.72M | $651.13M |