International Paper Co.(IP:US)
Market Cap$18.029B
Key Metrics
Price$34.05
Revenue (TTM)$24.203B
Holders Revenue (TTM)$1.012B
Gross Profit (TTM)$7.205B
Earnings (TTM)-$3.438B
EBITDA (TTM)$3.183B
Op. Margin (TTM)0.21%
Dividend Yield5.43%
Holders Yield5.61%
Cash on hand$726M
Total Assets$36.521B
Net Assets$14.455B
Total Debt$9.688B
Key Metrics
Price$34.05
Revenue (TTM)$24.203B
Holders Revenue (TTM)$1.012B
Gross Profit (TTM)$7.205B
Earnings (TTM)-$3.438B
EBITDA (TTM)$3.183B
Op. Margin (TTM)0.21%
Dividend Yield5.43%
Holders Yield5.61%
Cash on hand$726M
Total Assets$36.521B
Net Assets$14.455B
Total Debt$9.688B
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 | $6.004B | $5.971B | $6.006B | $6.222B | $6.767B | $5.901B | $4.58B | $4.686B | $4.734B | $4.619B | $4.601B | $4.613B | $4.682B | $5.02B | $5.133B | $5.402B | $5.389B | $5.237B | $2.67B | $4.914B | $4.77B | $4.593B | $5.239B | $5.123B | $4.866B | $5.352B | $5.498B | $5.568B | $5.667B | $5.643B | $5.951B | $5.901B | $5.833B | $5.621B | $4.547B | $5.517B | $5.383B | $5.132B | $5.381B | $5.266B | $5.322B | $5.11B | $5.443B | $5.691B | $5.714B | $5.517B | $5.943B | $6.051B | $5.899B | $5.724B | $7.249B | $5.975B | $7.335B | $7.09B | $7.075B | $7.026B | $7.077B | $6.655B | $6.367B | $6.632B | $6.648B | $6.387B | $6.531B | $6.72B | $6.121B | $5.807B | $5.977B | $5.919B | $5.802B | $5.668B | $6.546B | $6.808B | $5.807B | $5.668B | $5.841B | $5.541B | $5.291B | $5.217B | $3.888B | $5.429B | $5.716B | $5.526B | $6.134B | $5.925B | $5.86B | $5.593B | $6.603B | $6.016B | $6.229B | $6.138B | $6.467B | $6.053B | $6.158B | $5.979B | $6.29B | $6.343B | $6.305B | $6.038B | $6.254B | $6.529B | $6.686B | $6.894B | $7.228B | $7.801B | $6.78B | $6.371B | $6.294B | $6.251B | $5.996B | $6.032B | $5.027B | $6.032B | $5.833B | $4.868B | $5.081B | $5.119B | $5.034B | $4.862B | $5.144B | $5.108B | $5.093B | $4.798B | $5.076B | $5.145B | $5.084B | $4.492B | $4.127B | $3.792B | $3.633B | $3.414B | $3.412B | $3.405B | $3.506B | $3.362B | $3.378B | $3.478B | $3.386B | $3.356B | $3.215B | $3.277B | $3.114B | $3.097B | $3.287B | $3.267B | $3.241B | $3.165B | $2.978B | $2.9B | $3B | $2.6B | $2.533B | $2.4B | $2.4B | $2.3B | $1.963B | $2B | $1.91B | $1.8B | $1.88B | $1.25B | $1.231B | $1.14B | $1.102B | $1.1B | $1.151B | $1.129B | $1.145B | $1.188B | $1.229B | $1.155B |
Cost of Revenue | $4.344B | $4.244B | $4.123B | $4.287B | $4.876B | $4.259B | $3.25B | $3.342B | $3.36B | $3.424B | $3.282B | $3.345B | $3.36B | $3.642B | $3.668B | $3.83B | $3.806B | $3.839B | $2.148B | $3.423B | $3.402B | $3.348B | $3.659B | $3.541B | $3.427B | $3.746B | $3.666B | $3.772B | $3.901B | $3.929B | $3.798B | $3.887B | $3.922B | $3.948B | $3.231B | $3.713B | $3.749B | $3.638B | $3.807B | $3.622B | $4.112B | $3.611B | $3.765B | $3.891B | $3.968B | $3.844B | $4.105B | $4.055B | $4.06B | $4.034B | $5.276B | $4.048B | $5.414B | $5.22B | $5.193B | $5.14B | $5.27B | $4.984B | $4.662B | $4.793B | $4.88B | $4.625B | $4.77B | $4.758B | $4.49B | $4.464B | $3.95B | $3.758B | $3.781B | $3.731B | $5.022B | $5.154B | $4.305B | $4.261B | $4.242B | $4.086B | $3.881B | $3.851B | $2.735B | $3.906B | $4.271B | $4.168B | $4.726B | $4.444B | $4.359B | $4.107B | $4.888B | $4.412B | $4.63B | $4.62B | $4.879B | $4.517B | $4.585B | $4.433B | $4.592B | $4.611B | $4.588B | $4.465B | $4.568B | $4.789B | $4.914B | $5.138B | $5.137B | $5.549B | $4.735B | $4.521B | $4.516B | $4.593B | $4.42B | $4.576B | $3.803B | $4.568B | $4.324B | $3.655B | $3.76B | $3.791B | $3.786B | $3.636B | $3.814B | $3.76B | $3.771B | $3.556B | $3.574B | $3.566B | $3.532B | $3.239B | $3.051B | $2.815B | $2.712B | $2.565B | $2.486B | $2.543B | $2.619B | $2.543B | $2.516B | $2.612B | $2.513B | $2.496B | $2.365B | $2.441B | $2.292B | $2.243B | $2.316B | $2.34B | $2.327B | $2.28B | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $1.66B | $1.727B | $1.883B | $1.935B | $1.891B | $1.642B | $1.33B | $1.344B | $1.374B | $1.195B | $1.319B | $1.268B | $1.322B | $1.378B | $1.465B | $1.572B | $1.583B | $1.398B | $522M | $1.491B | $1.368B | $1.245B | $1.58B | $1.582B | $1.439B | $1.606B | $1.832B | $1.796B | $1.766B | $1.714B | $2.153B | $2.014B | $1.911B | $1.673B | $1.316B | $1.804B | $1.634B | $1.494B | $1.574B | $1.644B | $1.21B | $1.499B | $1.678B | $1.8B | $1.746B | $1.673B | $1.838B | $1.996B | $1.839B | $1.69B | $1.973B | $1.927B | $1.921B | $1.87B | $1.882B | $1.886B | $1.807B | $1.671B | $1.705B | $1.839B | $1.768B | $1.762B | $1.761B | $1.962B | $1.631B | $1.343B | $2.027B | $2.161B | $2.021B | $1.937B | $1.524B | $1.654B | $1.502B | $1.407B | $1.599B | $1.455B | $1.41B | $1.366B | $1.153B | $1.523B | $1.445B | $1.358B | $1.408B | $1.481B | $1.501B | $1.486B | $1.715B | $1.604B | $1.599B | $1.518B | $1.588B | $1.536B | $1.573B | $1.546B | $1.698B | $1.732B | $1.717B | $1.573B | $1.686B | $1.74B | $1.772B | $1.756B | $2.091B | $2.252B | $2.045B | $1.85B | $1.778B | $1.658B | $1.576B | $1.456B | $1.224B | $1.464B | $1.509B | $1.213B | $1.321B | $1.328B | $1.248B | $1.226B | $1.33B | $1.348B | $1.322B | $1.242B | $1.502B | $1.579B | $1.552B | $1.253B | $1.076B | $977M | $921M | $849M | $926M | $862M | $887M | $819M | $862M | $866M | $873M | $860M | $850M | $836M | $822M | $854M | $971M | $927M | $914M | $885M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $1.087B | $1.023B | $1.088B | $1.017B | $1.156B | $1.013B | $869M | $865M | $832M | $749M | $752M | $668M | $712M | $803M | $761M | $808M | $742M | $765M | $302M | $708M | $738M | $637M | $812M | $737M | $697M | $825M | $837M | $782M | $786M | $802M | $847M | $802M | $854M | $787M | $657M | $755M | $752M | $741M | $782M | $733M | $725M | $696M | $767M | $751M | $770M | $763M | $846M | $861M | $813M | $794M | $974M | $875M | $964M | $989M | $991M | $930M | $922M | $860M | $778M | $911M | $845M | $825M | $865M | $843M | $802M | $738M | $814M | $826M | $835M | $779M | $833M | $931M | $804M | $756M | $769M | $752M | $742M | $733M | $587M | $784M | $788M | $810M | $818M | $778M | $776M | $797M | $860M | $790M | $792M | $834M | $851M | $793M | $812M | $821M | $886M | $852M | $826M | $857M | $900M | $884M | $930M | $935M | $978M | $951M | $895M | $850M | $680M | $821M | $883M | $837M | $689M | $812M | $809M | $648M | $1.165B | $689M | $677M | $668M | $689M | $678M | $666M | $595M | $636M | $593M | $596M | $524M | $529M | $487M | $473M | $436M | $462M | $441M | $458M | $425M | $852M | $443M | $438M | $425M | $511M | $407M | $403M | $388M | $685M | $385M | $376M | $361M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $1.087B | $1.023B | $1.088B | $1.017B | $1.156B | $1.013B | $869M | $865M | $832M | $749M | $752M | $668M | $712M | $803M | $761M | $808M | $742M | $765M | $302M | $708M | $738M | $637M | $812M | $737M | $697M | $825M | $837M | $782M | $786M | $802M | $847M | $802M | $854M | $787M | $657M | $755M | $752M | $741M | $782M | $733M | $725M | $696M | $767M | $751M | $770M | $763M | $846M | $861M | $813M | $794M | $974M | $875M | $964M | $989M | $991M | $930M | $922M | $860M | $778M | $829M | $845M | $825M | $865M | $843M | $802M | $738M | $814M | $826M | $787M | $779M | $833M | $883M | $760M | $757M | $769M | $710M | $695M | $691M | $587M | $732M | $733M | $757M | $761M | $720M | $721M | $739M | $801M | $731M | $732M | $772M | $790M | $733M | $745M | $757M | $807M | $790M | $761M | $786M | $848M | $817M | $859M | $860M | $878M | $888M | $834M | $787M | $812M | $763M | $826M | $780M | $652M | $755M | $749M | $598M | $1.172B | $637M | $624M | $616M | $643M | $627M | $616M | $548M | $594M | $547M | $551M | $483M | $495M | $448M | $433M | $398M | $426M | $404M | $417M | $386M | $815M | $407M | $398M | $388M | $475M | $375M | $369M | $355M | $635M | $358M | $348M | $333M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $82M | - | - | - | - | - | - | - | - | $48M | - | - | $48M | $44M | -$1M | - | $42M | $47M | $42M | - | $52M | $55M | $53M | $57M | $58M | $55M | $58M | $59M | $59M | $60M | $62M | $61M | $60M | $67M | $64M | $79M | $62M | $65M | $71M | $52M | $67M | $71M | $75M | $100M | $63M | $61M | $63M | -$132M | $58M | $57M | $57M | $37M | $57M | $60M | $50M | -$7M | $52M | $53M | $52M | $46M | $51M | $50M | $47M | $42M | $46M | $45M | $41M | $34M | $39M | $40M | $38M | $36M | $37M | $41M | $39M | $37M | $36M | $40M | $37M | $36M | $32M | $34M | $33M | $50M | $27M | $28M | $28M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $43M | $174M | $56M | -$221M | $206M | -$35M | -$72M | $175M | $246M | $127M | -$161M | $303M | $326M | $298M | $415M | $465M | $538M | $336M | $48M | $468M | $322M | $305M | $394M | $481M | $389M | $414M | $610M | $645M | $616M | $554M | $927M | $833M | $685M | $517M | $354M | $658M | $507M | $391M | $423M | $556M | $143M | $478M | $556M | $681M | $604M | $543M | $603M | $734M | $623M | $503M | $586M | $609M | $514M | $453M | $474M | $534M | $475M | $408M | $790M | $642M | $549M | $557M | $494M | $699M | $419M | $189M | $834M | $909M | $772M | $765M | $263M | $349M | $393M | $321M | $514M | $426M | $399M | $371M | $308M | $452M | $375M | $234M | $229M | $364M | $392M | $373M | $444M | $468M | $432M | $306M | $325M | $355M | $356M | $332M | $450M | $470M | $486M | $334M | $323M | $382M | $385M | $345M | $500M | $723M | $711M | $574M | $492M | $454M | $319M | $236M | $239M | $274M | $333M | $267M | -$358M | $328M | $253M | $238M | $319M | $363M | $354M | $384M | $599M | $720M | $692M | $495M | $346M | $259M | $220M | $188M | $237M | $198M | $201M | $174M | -$240M | $221M | $234M | $238M | $161M | $252M | $246M | $294M | $111M | $370M | $376M | $366M | -$6.79B | $2.9B | $3B | $2.6B | -$5.661B | $2.4B | $2.4B | $2.3B | -$5.01B | $2B | $1.91B | $1.8B | -$3.163B | $1.25B | $1.231B | $1.14B | -$3.264B | $1.1B | $1.151B | $1.129B | -$3.316B | $1.188B | $1.229B | $1.155B |
| -$69M | -$81M | -$2.889B | -$454M | -$90M | -$100M | -$152M | -$95M | -$40M | -$42M | -$165M | -$71M | -$71M | -$77M | -$93M | -$152M | -$24M | $26M | -$796M | -$71M | -$70M | $1M | -$271M | -$199M | -$128M | -$430M | -$210M | -$193M | -$282M | -$136M | -$545M | -$280M | -$195M | -$161M | -$224M | -$201M | -$530M | -$174M | -$143M | -$183M | -$157M | -$161M | -$291M | -$352M | -$338M | -$137M | -$296M | -$182M | -$471M | -$642M | -$741M | -$207M | -$151M | -$223M | -$258M | -$214M | -$271M | -$195M | -$236M | -$261M | -$256M | -$189M | -$162M | -$152M | -$301M | -$364M | -$1.203B | -$320M | -$252M | -$238M | -$2.261B | -$84M | -$91M | -$107M | -$75M | -$111M | -$105M | $235M | $3.599B | $142M | -$276M | -$1.457B | -$394M | -$5M | -$132M | -$271M | -$236M | -$135M | -$322M | -$210M | -$284M | -$290M | -$276M | -$207M | -$722M | -$202M | -$250M | -$195M | -$956M | -$669M | -$817M | -$258M | -$1.003B | -$412M | -$231M | -$139M | -$203M | -$212M | -$355M | -$142M | -$17M | -$144M | -$6M | $1M | $730M | - | -$685M | - | -$165M | - | - | $77M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | $44M | $56M | - | - | $36M | $52M | $52M | $55M | $52M | $63M | $58M | $47M | $44M | $41M | $34M | $27M | $9M | $8M | -$23M | $22M | $31M | $31M | $34M | $36M | $40M | $46M | $55M | $54M | $55M | $51M | $52M | $51M | $50M | $45M | $46M | $46M | $49M | $45M | $46M | $49M | $43M | $37M | $30M | $17M | $20M | $22M | $23M | $14M | $12M | $21M | $16M | $15M | $13M | $13M | - | $34M | $7M | $15M | - | - | - | - | - | - | - | - | $9M | - | - | $9M | - | - | - | $18M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $131M | $132M | $274M | $85M | $143M | $133M | $108M | $106M | $107M | $109M | $110M | $105M | $103M | $103M | $93M | $150M | $83M | $77M | $72M | $104M | $117M | $124M | $133M | $148M | $156M | $163M | $168M | $177M | $177M | $184M | $187M | $184M | $183M | $180M | $187M | $198M | $186M | $187M | $182M | $181M | $172M | $160M | $163M | $158M | $164M | $159M | $165M | $172M | $176M | $164M | $149M | $162M | $181M | $177M | $240M | $197M | $179M | $183M | - | $130M | $137M | $136M | $150M | $152M | $157M | $149M | $172M | $169M | $173M | $164M | $266M | $144M | $81M | $99M | $79M | $77M | $80M | $61M | $80M | $144M | $148M | $149M | $151M | $121M | $155M | $168M | $175M | $180M | $184M | $196M | $185M | $204M | $194M | $184M | $193M | $186M | $199M | $205M | $211M | $235M | $235M | $248M | $251M | $278M | $156M | $131M | - | $134M | $123M | $143M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $18M | -$5M | -$2.615B | -$369M | $17M | -$19M | -$96M | -$44M | $15M | $4M | -$113M | -$13M | -$12M | -$15M | -$34M | -$29M | $50M | $95M | -$701M | $11M | $16M | $94M | -$172M | -$87M | -$12M | -$313M | -$97M | -$70M | -$160M | -$3M | -$410M | -$147M | -$62M | -$26M | -$83M | -$49M | -$393M | -$32M | -$7M | -$51M | -$28M | -$38M | -$158M | -$211M | -$194M | - | -$154M | -$24M | -$307M | -$499M | -$608M | -$60M | $17M | -$59M | -$18M | -$51M | -$99M | -$27M | -$236M | -$131M | -$119M | -$53M | -$12M | - | -$144M | -$215M | -$1.04B | -$151M | -$79M | -$83M | -$1.995B | $60M | -$10M | -$26M | $4M | -$34M | -$25M | $296M | $3.679B | $286M | -$128M | -$1.308B | -$243M | $116M | $23M | -$103M | -$61M | $45M | -$138M | -$14M | -$99M | -$86M | -$82M | -$23M | -$529M | -$16M | -$51M | $10M | -$745M | -$434M | -$582M | -$10M | -$752M | -$134M | -$75M | -$8M | -$203M | -$78M | -$232M | $1M | -$17M | -$144M | -$6M | $1M | $730M | - | -$685M | - | -$165M | - | - | $77M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | -$26M | $93M | -$2.654B | -$675M | $116M | -$135M | -$224M | $80M | $206M | $85M | -$326M | $232M | $255M | $221M | $322M | $313M | $514M | $362M | -$748M | $397M | $252M | $306M | $123M | $282M | $261M | -$16M | $400M | $452M | $334M | $418M | $382M | $553M | $490M | $356M | $130M | $457M | -$23M | $217M | $280M | $373M | -$14M | $317M | $265M | $329M | $266M | $406M | $307M | $552M | $152M | -$139M | -$155M | $403M | $363M | $230M | $287M | $320M | $204M | $213M | $416M | $381M | $293M | $368M | $332M | $547M | $118M | -$175M | -$428M | $589M | $520M | $518M | -$1.918B | $265M | $332M | $198M | $439M | $315M | $294M | $606M | $3.907B | $594M | $99M | -$1.223B | -$165M | $359M | $260M | $102M | $208M | $333M | $110M | $96M | $41M | $65M | $80M | $125M | -$272M | $268M | $236M | $139M | -$633M | -$287M | -$432M | $87M | -$503M | $311M | $480M | $435M | $265M | $242M | -$36M | $94M | $141M | -$25M | $152M | $121M | $355M | $173M | -$586M | $74M | $165M | $197M | $179M | $261M | $587M | $538M | $511M | $391M | $252M | $167M | $134M | $111M | $158M | $119M | $122M | $101M | -$307M | $162M | $184M | $167M | $85M | $173M | $165M | $215M | $39M | $300M | $307M | $300M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | -$15M | $17M | -$291M | -$250M | $40M | -$31M | -$78M | -$71M | -$293M | $27M | -$61M | $39M | $33M | $48M | $148M | -$575M | $96M | $95M | -$159M | $59M | $46M | $88M | $34M | $50M | $67M | $94M | $263M | $137M | $128M | $106M | $143M | $83M | $130M | $89M | -$1.232B | $136M | -$87M | $73M | $108M | $107M | -$9M | $41M | $120M | $106M | $110M | $130M | $34M | $147M | $22M | -$80M | -$589M | $38M | $94M | -$69M | $74M | $130M | $57M | $70M | $154M | -$84M | $118M | $123M | $50M | $170M | $25M | -$24M | -$321M | $212M | $348M | $230M | -$112M | $118M | $97M | $59M | $94M | $89M | $89M | $143M | $1.662B | $204M | $33M | -$16M | -$87M | -$377M | $166M | $2M | $38M | $113M | $15M | $31M | -$34M | -$66M | -$40M | $37M | -$172M | $85M | -$10M | $43M | -$96M | -$45M | -$156M | $27M | -$232M | $71M | $142M | $136M | $22M | $54M | -$18M | $28M | $11M | -$23M | $49M | $46M | $94M | $71M | -$167M | $40M | $1M | $86M | $80M | $163M | $168M | $210M | $195M | $145M | $88M | $58M | $47M | $39M | $58M | $71M | $45M | $37M | -$131M | $62M | $70M | $63M | $31M | $64M | $61M | $83M | $16M | $119M | $122M | $120M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | -$12M | $60M | -$2.384B | -$1.102B | $75M | -$105M | -$147M | $150M | $498M | $56M | -$284M | $165M | $235M | $172M | -$318M | $951M | $511M | $360M | $107M | $864M | $434M | $349M | $153M | $204M | $266M | -$141M | $166M | $342M | $286M | $426M | $318M | $562M | $407M | $730M | $1.46B | $395M | $80M | $209M | $219M | $309M | $40M | $334M | $178M | $210M | $218M | $311M | $128M | $349M | $158M | -$99M | $430M | $376M | $257M | $315M | $232M | $238M | $137M | $192M | $261M | $465M | $227M | $359M | $319M | $399M | $100M | -$153M | -$97M | $377M | $140M | $261M | -$1.806B | $152M | $234M | $138M | $334M | $223M | $195M | $440M | $1.974B | $229M | $87M | -$1.231B | -$73M | $1.026B | $80M | $79M | $261M | -$465M | $226M | $65M | $75M | $140M | $123M | $81M | -$100M | $183M | $246M | $96M | -$537M | -$242M | -$276M | $60M | -$321M | $240M | $338M | $299M | $126M | $185M | -$31M | $66M | $89M | $6M | $122M | $95M | $163M | $137M | -$390M | $68M | $21M | $141M | $137M | $173M | $309M | $381M | $359M | $246M | $164M | $109M | $87M | $72M | $100M | $48M | $77M | $64M | -$226M | $98M | $112M | $102M | $54M | $109M | $104M | $132M | $23M | $181M | $185M | $180M | $197M | $214M | $229M | $223M | $206M | $201M | $188M | $159M | $125M | $102M | $90M | $90M | $132M | $85M | $71M | $17.3M | $41.9M | $15.2M | $35.2M | $37.1M | -$73.8M | $71.6M | $67M | $55.3M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $0 | $0 | -$2M | $0 | $0 | $0 | $0 | $0 | -$1M | $2M | $6M | -$2M | -$2M | $0 | -$2M | -$1M | $0 | $0 | $0 | $0 | -$1M | $3M | $0 | $0 | $0 | $10M | $9M | $2M | $6M | $6M | $3M | $4M | $6M | $6M | $2M | $3M | $3M | -$1M | -$3M | -$4M | -$4M | $3M | -$8M | -$5M | -$3M | -$2M | -$7M | -$9M | -$4M | -$6M | -$4M | -$4M | - | -$3M | -$7M | -$5M | -$7M | -$6M | -$5M | -$6M | -$3M | -$5M | -$4M | -$5M | -$4M | -$3M | -$3M | -$2M | -$13M | -$5M | -$33M | -$14M | -$24M | -$18M | -$35M | -$37M | -$30M | -$38M | -$31M | -$31M | -$35M | -$33M | -$37M | -$42M | -$50M | -$65M | -$68M | -$55M | -$46M | -$43M | -$40M | -$34M | -$35M | -$8M | -$19M | -$20M | -$31M | -$35M | -$29M | -$34M | -$26M | -$30M | -$38M | -$75M | -$46M | -$53M | -$43M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $3M | - | $0 | $10M | $1.175B | $0 | $0 | $1.175B | $0 | $0 | $0 | $62M | - | $310M | $0 | -$134M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$12M | $60M | -$2.384B | -$1.102B | $75M | -$105M | -$147M | $150M | $498M | $56M | -$284M | $165M | $235M | $172M | -$318M | $951M | $511M | $360M | $107M | $864M | $432M | $349M | $153M | $204M | $266M | -$141M | $165M | $344M | $292M | $424M | $316M | $562M | $405M | $729M | $1.46B | $395M | $80M | $209M | $218M | $312M | $40M | $334M | $178M | $220M | $227M | $313M | $134M | $355M | $161M | -$95M | $436M | $382M | $259M | $318M | $235M | $237M | $134M | $188M | $257M | $468M | $219M | $354M | $316M | $397M | $93M | -$162M | -$101M | $371M | $136M | $257M | -$1.806B | $149M | $227M | $133M | $327M | $217M | $190M | $434M | $1.971B | $224M | $83M | -$1.236B | -$77M | $1.023B | $77M | $77M | $248M | -$470M | $193M | $51M | $48M | $122M | $88M | $34M | -$1.305B | $145M | $215M | -$1.11B | -$572M | -$275M | -$313M | -$44M | -$371M | -$135M | $270M | $378M | $80M | $142M | -$71M | $32M | $54M | -$2M | $103M | $75M | $132M | $102M | -$419M | $34M | -$5M | $111M | $99M | $98M | $263M | $328M | $316M | $246M | $164M | $109M | $87M | $72M | $100M | $48M | $77M | $64M | -$226M | $98M | $112M | $102M | $54M | $109M | $104M | $132M | $23M | $181M | $185M | $180M | $197M | $214M | $229M | $223M | $206M | $201M | $188M | $159M | $125M | $102M | $90M | $90M | $132M | $85M | $71M | $17.3M | $41.9M | $15.2M | $35.2M | $37.1M | -$73.8M | $71.6M | $67M | $55.3M |
Shares Outstanding (Basic) | 600M | 531.8M | 527.43M | 528M | 535.71M | 437.5M | 350M | 348.84M | 347.3M | 350M | 346.34M | 351.06M | 345.59M | 351.02M | 353.33M | 357.52M | 367.63M | 375M | 382.14M | 387.2M | 392.73M | 392.13M | 392.31M | 392.31M | 397.01M | 391.67M | 392.86M | 390.91M | 400M | 400M | 400M | 407.25M | 413.27M | 414.2M | 412.43M | 411.46M | 421.05M | 409.8M | 411.32M | 410.53M | 400M | 412.35M | 413.95M | 415.09M | 420.37M | 422.97M | 418.75M | 422.62M | 435.14M | 452.38M | 440.4M | 444.19M | 446.55M | 441.67M | 435.19M | 438.89M | 432.26M | 437.21M | - | 435.2M | 430.77M | 432.91M | - | 433.8M | 422.73M | 426.32M | - | 426.44M | 425M | 423.1M | - | 425.71M | 422.6M | 423.3M | - | 422.3M | 428M | 445.3M | - | 482.5M | 486.9M | 486.3M | - | 486M | 485.9M | 486.1M | - | 486.4M | 485.6M | 484.4M | - | 479.8M | 479M | 479M | - | 481.1M | 482.7M | 482.3M | - | 482.9M | 483.1M | 482.7M | - | 481.6M | 421M | 413.5M | - | 413.5M | 413M | 412.1M | - | 412.2M | 411.8M | 302.3M | - | 302.3M | 301.1M | 300.6M | - | 300M | 299.1M | 268.9M | - | 258.7M | 253.6M | 252.8M | - | 249.6M | 249.2M | 248.4M | - | 240M | 248.39M | 246.15M | - | 245M | 243.48M | 237.21M | - | 222.45M | 216.67M | 220M | - | 218.07M | 217.65M | 216.87M | - | 219.2M | 221.4M | 222.11M | - | 223.6M | 222.93M | 210.77M | - | 210.77M | 209.08M | 209.6M | - | 191.66M | 191.66M | 191.66M | - | 202.01M | 202.01M | 199.77M | - | 199.4M | 199.4M | 198.97M |
Shares Outstanding (Diluted) | 600M | 531.8M | 528M | 528M | 535.71M | 437.6M | 350M | 353.4M | 352.8M | 350M | 346.34M | 351.06M | 346.5M | 353.3M | 353.7M | 360.4M | 370.7M | 379.2M | 387.1M | 392.6M | 396.8M | 394.8M | 395.9M | 394.6M | 397.01M | 392.6M | 395.6M | 395.4M | 400M | 403.2M | 406.6M | 411.4M | 417.7M | 418.2M | 417.8M | 417.4M | 421.05M | 416M | 415.6M | 415.3M | 414.7M | 414M | 416.3M | 417.5M | 421.9M | 423.7M | 424.9M | 428.6M | 435.14M | 452.38M | 445.3M | 449.7M | 448.5M | 446.1M | 441.5M | 439.8M | 438.2M | 438.6M | - | 435.2M | 430.77M | 433.8M | - | 433.8M | 433.4M | 428.8M | - | 428.7M | 425.4M | 423.1M | - | 425.71M | 422.6M | 423.3M | - | 425.6M | 431.2M | 448.4M | - | 484.9M | 487.2M | 486.3M | - | 507.1M | 487.4M | 488.9M | - | 509M | 488.2M | 487.4M | - | 481.8M | 479M | 480.1M | - | 481.1M | 484.7M | 484.3M | - | 482.9M | 483.1M | 483.7M | - | 481.7M | 429.6M | 423M | - | 416.8M | 413M | 414.4M | - | 412.3M | 414.2M | 303.2M | - | 304.6M | 301.1M | 300.9M | - | 300M | 299.1M | 268.9M | - | 258.7M | 253.6M | 252.8M | - | 249.6M | 249.2M | 248.4M | - | 240M | 248.39M | 246.15M | - | 245M | 243.48M | 237.21M | - | 222.45M | 216.67M | 220M | - | 218.07M | 217.65M | 216.87M | - | 219.2M | 221.4M | 222.11M | - | 223.6M | 222.93M | 210.77M | - | 210.77M | 209.08M | 209.6M | - | 191.66M | 191.66M | 191.66M | - | 202.01M | 202.01M | 199.77M | - | 199.4M | 199.4M | 198.97M |
EPS (Basic) | -$0.02 | $0.11 | -$4.52 | -$2.09 | $0.14 | -$0.24 | -$0.42 | $0.43 | $1.43 | $0.16 | -$0.82 | $0.47 | $0.68 | $0.49 | -$0.90 | $2.66 | $1.39 | $0.96 | $0.28 | $2.23 | $1.10 | $0.89 | $0.39 | $0.52 | $0.67 | -$0.36 | $0.42 | $0.88 | $0.73 | $1.06 | $0.79 | $1.38 | $0.98 | $1.76 | $3.54 | $0.96 | $0.19 | $0.51 | $0.53 | $0.76 | $0.10 | $0.81 | $0.43 | $0.53 | $0.54 | $0.74 | $0.32 | $0.84 | $0.37 | -$0.21 | $0.99 | $0.86 | $0.58 | $0.72 | $0.54 | $0.54 | $0.31 | $0.43 | - | $1.20 | $0.52 | $0.79 | - | $0.92 | $0.22 | -$0.38 | - | $0.87 | $0.32 | $0.61 | - | $0.35 | $0.54 | $0.32 | - | $0.51 | $0.88 | $0.98 | - | $0.47 | $0.17 | -$2.54 | - | $2.10 | $0.16 | $0.16 | - | -$0.97 | $0.40 | $0.15 | - | $0.25 | $0.19 | $0.09 | - | $0.30 | $0.45 | -$2.31 | - | -$0.57 | -$0.65 | -$0.09 | - | -$0.28 | $0.64 | $0.91 | - | $0.34 | -$0.17 | $0.08 | - | -$0.01 | $0.25 | $0.25 | - | $0.34 | -$1.39 | $0.11 | - | $0.37 | $0.33 | $0.36 | - | $1.27 | $1.25 | $0.98 | - | $0.44 | $0.35 | $0.29 | - | $0.20 | $0.31 | $0.26 | - | $0.40 | $0.46 | $0.43 | - | $0.49 | $0.48 | $0.60 | - | $0.83 | $0.85 | $0.83 | - | $0.96 | $1.02 | $0.98 | - | $0.87 | $0.82 | $0.69 | - | $0.46 | $0.40 | $0.41 | - | $0.42 | $0.34 | $0.07 | - | $0.05 | $0.15 | $0.15 | - | $0.33 | $0.31 | $0.25 |
EPS (Diluted) | -$0.02 | $0.11 | -$4.52 | -$2.09 | $0.14 | -$0.24 | -$0.42 | $0.42 | $1.41 | $0.16 | -$0.82 | $0.47 | $0.68 | $0.49 | -$0.90 | $2.64 | $1.38 | $0.95 | $0.28 | $2.22 | $1.09 | $0.88 | $0.39 | $0.52 | $0.67 | -$0.36 | $0.42 | $0.87 | $0.73 | $1.05 | $0.78 | $1.37 | $0.97 | $1.74 | $3.50 | $0.95 | $0.19 | $0.50 | $0.53 | $0.75 | $0.10 | $0.81 | $0.43 | $0.53 | $0.54 | $0.74 | $0.32 | $0.83 | $0.37 | -$0.21 | $0.98 | $0.85 | $0.57 | $0.71 | $0.53 | $0.54 | $0.31 | $0.43 | - | $1.19 | $0.52 | $0.78 | - | $0.91 | $0.21 | -$0.38 | - | $0.87 | $0.32 | $0.61 | - | $0.35 | $0.54 | $0.31 | - | $0.51 | $0.44 | $0.97 | - | $0.46 | $0.17 | -$2.54 | - | $2.03 | $0.16 | $0.16 | - | -$0.97 | $0.40 | $0.15 | - | $0.25 | $0.19 | $0.09 | - | $0.30 | $0.44 | -$2.31 | - | -$0.57 | -$0.65 | -$0.091 | - | -$0.28 | $0.63 | $0.89 | - | $0.34 | -$0.17 | $0.08 | - | -$0.01 | $0.25 | $0.25 | - | $0.34 | -$1.39 | $0.11 | - | $0.37 | $0.33 | $0.36 | - | $1.27 | $1.25 | $0.98 | - | $0.44 | $0.35 | $0.29 | - | $0.20 | $0.31 | $0.26 | - | $0.40 | $0.46 | $0.43 | - | $0.49 | $0.48 | $0.60 | - | $0.83 | $0.85 | $0.83 | - | $0.96 | $1.02 | $0.98 | - | $0.87 | $0.82 | $0.69 | - | $0.46 | $0.40 | $0.41 | - | $0.42 | $0.34 | $0.07 | - | $0.05 | $0.15 | $0.15 | - | $0.33 | $0.31 | $0.25 |
EBIT | $105M | $225M | -$2.38B | -$590M | $259M | -$2M | -$116M | $186M | $313M | $194M | -$216M | $337M | $358M | $324M | $415M | $463M | $597M | $439M | -$676M | $501M | $369M | $430M | $256M | $430M | $417M | $147M | $568M | $629M | $511M | $602M | $569M | $737M | $673M | $536M | $317M | $655M | $163M | $404M | $462M | $554M | $158M | $477M | $428M | $487M | $430M | $565M | $472M | $724M | $328M | $25M | -$6M | $565M | $544M | $407M | $527M | $517M | $383M | $396M | $874M | $511M | $430M | $504M | $482M | $699M | $275M | -$26M | -$256M | $758M | $693M | $682M | -$1.652B | $409M | $413M | $297M | $518M | $392M | $374M | $667M | $3.987B | $738M | $247M | -$1.074B | -$14M | $480M | $415M | $270M | $383M | $513M | $294M | $292M | $226M | $269M | $274M | $309M | -$79M | $454M | $435M | $344M | -$422M | -$52M | -$197M | $335M | -$252M | $589M | $636M | $566M | -$20M | $376M | $87M | $237M | $111M | $274M | $333M | $267M | -$313M | $328M | $253M | $238M | $231M | $363M | $354M | $384M | $599M | $720M | $692M | $495M | $346M | $259M | $220M | $188M | $237M | $198M | $201M | $174M | -$240M | $221M | $234M | $238M | $161M | $252M | $246M | $294M | $111M | $370M | $376M | $366M | -$6.79B | $2.9B | $3B | $2.6B | -$5.661B | $2.4B | $2.4B | $2.3B | -$5.01B | $2B | $1.91B | $1.8B | -$3.163B | $1.25B | $1.231B | $1.14B | -$3.264B | $1.1B | $1.151B | $1.129B | -$3.316B | $1.188B | $1.229B | $1.155B |
EBITDA | $591M | $737M | $939M | $916M | $727M | $585M | $487M | $509M | $569M | $480M | $572M | $595M | $602M | $565M | $748M | $801M | $861M | $654M | $338M | $858M | $710M | $697M | $770M | $848M | $755M | $789M | $999M | $1.017B | $984M | $910M | $888M | $1.194B | $1.029B | $883M | $748M | $1.028B | $867M | $743M | $797M | $919M | $487M | $799M | $900M | $1.027B | $952M | $888M | $972M | $1.106B | $994M | $876M | $973M | $1.026B | $923M | $845M | $920M | $951M | $848M | $785M | $1.431B | $977M | $885M | $897M | $854M | $1.061B | $782M | $560M | $1.227B | $1.287B | $1.139B | $1.108B | $725M | $723M | $728M | $609M | $792M | $703M | $668M | $633M | $522M | $739M | $657M | $548M | $590M | $703M | $749M | $689M | $855M | $814M | $807M | $684M | $743M | $743M | $763M | $725M | $843M | $877M | $891M | $716M | $786M | $856M | $842M | $821M | $1.113B | $1.301B | $1.15B | $1B | $568M | $837M | $695M | $620M | $409M | $796M | $781M | $564M | -$734M | $639M | $1.256B | $558M | $718M | $670M | $656M | $570M | $866M | $986M | $956M | $729M | $547M | $490M | $448M | $413M | $464M | $421M | $429M | $394M | $10M | $423M | $435M | $435M | $339M | $429M | $419M | $466M | $286M | $542M | $538M | $524M | -$6.79B | $2.9B | $3B | $2.6B | -$5.661B | $2.4B | $2.4B | $2.3B | -$5.01B | $2B | $1.91B | $1.8B | -$3.163B | $1.25B | $1.231B | $1.14B | -$3.264B | $1.1B | $1.151B | $1.129B | -$3.316B | $1.188B | $1.229B | $1.155B |