Kennametal Inc.(KMT:US)
Market Cap$2.347B
Key Metrics
Price$30.79
Revenue (TTM)$2.357B
Holders Revenue (TTM)$70.95M
Gross Profit (TTM)$969.96M
Earnings (TTM)$342.39M
EBITDA (TTM)$641.95M
Op. Margin (TTM)20.43%
Dividend Yield2.59%
Holders Yield3.02%
Cash on hand$95.79M
Total Assets$3.167B
Net Assets$1.613B
Total Debt$763.71M
Key Metrics
Price$30.79
Revenue (TTM)$2.357B
Holders Revenue (TTM)$70.95M
Gross Profit (TTM)$969.96M
Earnings (TTM)$342.39M
EBITDA (TTM)$641.95M
Op. Margin (TTM)20.43%
Dividend Yield2.59%
Holders Yield3.02%
Cash on hand$95.79M
Total Assets$3.167B
Net Assets$1.613B
Total Debt$763.71M
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 | $736.61M | $592.59M | $529.53M | $497.97M | $516.45M | $486.4M | $482.05M | $481.95M | $543.31M | $515.79M | $495.32M | $492.48M | $550.24M | $536.04M | $497.12M | $494.79M | $530.02M | $512.26M | $486.67M | $483.51M | $515.97M | $484.66M | $440.51M | $400.31M | $379.05M | $483.08M | $505.08M | $518.09M | $603.95M | $597.2M | $587.39M | $586.69M | $646.12M | $607.94M | $571.35M | $542.45M | $565.03M | $528.63M | $487.57M | $477.14M | $521.22M | $497.84M | $524.02M | $555.35M | $637.65M | $638.97M | $675.63M | $694.94M | $772.2M | $755.24M | $689.94M | $619.81M | $671.41M | $655.36M | $633.14M | $629.46M | $739.22M | $696.41M | $641.74M | $658.88M | $693.74M | $614.83M | $565.77M | $529.16M | $538.64M | $493.17M | $442.87M | $409.4M | $320.6M | $424.39M | $546.06M | $669.27M | $752.96M | $689.67M | $647.42M | $615.08M | $657.48M | $615.88M | $569.32M | $542.81M | $544.04M | $609.16M | $562.54M | $545.77M | $619.16M | $597.36M | $556.22M | $531.44M | $541.86M | $524.23M | $460.78M | $444.58M | $463.77M | $459.24M | $431.73M | $404.22M | $402.9M | $393.85M | $380.34M | $406.65M | $452.02M | $468.19M | $443.57M | $453.64M | $473.77M | $483.02M | $453.9M | $442.9M | $458.6M | $479.05M | $484.3M | $480.9M | $501M | $496.6M | $370M | $310.8M | $312.3M | $295.4M | $273.4M | $275.2M | $279.8M | $286.1M | $259.2M | $254.9M | $266.7M | $268.1M | $230.3M | $218.8M | $219.9M | $211.8M | $195.2M | $175.7M | $155.3M | $153.7M | $140.7M | $148.8M | $151.1M | $152.9M | $140.6M | $149.9M | $155.7M | $157.8M | $152.1M | $152.1M | $156.3M | $161.5M | $135.5M | $135.7M | $124.5M | $124.6M | $111.4M | $111.7M | $112.4M | $111.6M | $101.8M | $94.1M | $95M | $91.6M | $83.4M | $84.5M | $90M | $91.3M | $86.9M | $87.2M | $87.2M | $89.2M | $83.4M | $81.5M | $88M | $86.3M |
Cost of Revenue | $303.06M | $384.61M | $355.66M | $343.42M | $370.78M | $330.03M | $337.02M | $330.94M | $371.97M | $362.53M | $355.72M | $329.58M | $374.57M | $368.12M | $354.23M | $334.82M | $360.36M | $347.64M | $333.72M | $322.76M | $340.27M | $334.48M | $318.98M | $295.23M | $277.6M | $326.07M | $373.06M | $379.11M | $390.23M | $389.12M | $388.8M | $375.6M | $410.83M | $391.52M | $381.84M | $360.51M | $384.74M | $342.37M | $339.95M | $333.61M | $354.54M | $340.48M | $383.22M | $404.13M | $448.69M | $439.5M | $476.17M | $476.84M | $519.36M | $516.29M | $482.97M | $421.57M | $442.7M | $446.87M | $433.7M | $421.11M | $474.36M | $449.97M | $409.86M | $407.82M | $428.09M | $384.85M | $365.74M | $340.42M | $339.13M | $322.84M | $302.78M | $291.59M | $229.94M | $321.96M | $385.9M | $450.49M | $500.62M | $451.8M | $426.49M | $402.99M | $421.93M | $395.05M | $371.17M | $355.78M | $328.78M | $395.08M | $365.82M | $348.44M | $394.7M | $386.09M | $374.8M | $358.04M | $356.08M | $348.38M | $313.15M | $300.47M | $314.97M | $307.58M | $294.25M | $273.25M | $266.03M | $266.21M | $263.87M | $276.82M | $407.03M | $303.68M | $292.15M | $301.02M | $269.18M | $301.08M | $266.5M | $260.5M | $270.3M | $287.6M | $285.9M | $284.6M | $284.9M | $281M | $207.4M | $169.3M | $169.6M | $158.7M | $150.4M | $151.1M | $153.6M | $152.5M | $141.7M | $139M | $111.6M | $148.4M | $135.7M | $131.7M | -$68.1M | $175.7M | $118.3M | $105.6M | $58M | $89.6M | $86.1M | $90.7M | $61.8M | $91.9M | $87.4M | $90.6M | $60.2M | $88.8M | $88.4M | $88.4M | $58.4M | $92M | $85.4M | $84.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $433.56M | $207.98M | $173.87M | $154.55M | $145.67M | $156.37M | $145.03M | $151.01M | $171.34M | $153.26M | $139.6M | $162.9M | $175.67M | $167.91M | $142.89M | $159.97M | $169.65M | $164.62M | $152.96M | $160.75M | $175.7M | $150.18M | $121.53M | $105.07M | $101.46M | $157.02M | $132.02M | $138.98M | $213.72M | $208.09M | $198.6M | $211.09M | $235.29M | $216.42M | $189.5M | $181.95M | $180.29M | $186.27M | $147.62M | $143.53M | $166.68M | $157.35M | $140.81M | $151.22M | $188.97M | $199.47M | $199.46M | $218.1M | $252.84M | $238.96M | $206.97M | $198.24M | $228.71M | $208.5M | $199.45M | $208.35M | $264.86M | $246.45M | $231.89M | $251.06M | $265.65M | $229.98M | $200.03M | $188.74M | $199.52M | $170.32M | $140.09M | $117.8M | $90.66M | $102.43M | $160.16M | $218.78M | $252.35M | $237.87M | $220.94M | $212.09M | $235.54M | $220.84M | $198.15M | $187.03M | $215.26M | $214.08M | $196.72M | $197.33M | $224.46M | $211.26M | $181.41M | $173.4M | $185.77M | $175.85M | $147.63M | $144.11M | $148.79M | $151.66M | $137.48M | $130.97M | $136.87M | $127.65M | $116.47M | $129.84M | $44.99M | $164.51M | $151.42M | $152.62M | $204.59M | $181.94M | $187.4M | $182.4M | $188.3M | $191.45M | $198.4M | $196.3M | $216.1M | $215.6M | $162.6M | $141.5M | $142.7M | $136.7M | $123M | $124.1M | $126.2M | $133.6M | $117.5M | $115.9M | $155.1M | $119.7M | $94.6M | $87.1M | $288M | $36.1M | $76.9M | $70.1M | $97.3M | $64.1M | $54.6M | $58.1M | $89.3M | $61M | $53.2M | $59.3M | $95.5M | $69M | $63.7M | $63.7M | $97.9M | $69.5M | $50.1M | $51.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $125.62M | $124.05M | $116.3M | $113.03M | $105.86M | $104.01M | $109.31M | $111.65M | $105.49M | $108.68M | $107.34M | $111.65M | $109.98M | $113.27M | $105.76M | $108.28M | $102.67M | $107.08M | $106.65M | $102.69M | $108.04M | $108.11M | $97.76M | $93.34M | $68.16M | $98.53M | $107.55M | $114.19M | $116.1M | $120.14M | $114.64M | $123.29M | $129.02M | $130.63M | $122.14M | $120.59M | $115.36M | $116.94M | $111M | $119.87M | $121.15M | $121M | $123.58M | $129.24M | $130.92M | $138.03M | $137.46M | $148.49M | $154.79M | $152.3M | $148.42M | $134.26M | $132.88M | $128.33M | $127.78M | $277.72M | $142.03M | $277.81M | $269.13M | $145.99M | $143.08M | $138.32M | $132.11M | $125.02M | $123.36M | $120.06M | $117.9M | $116.16M | $97.48M | $106.47M | $128.12M | $153.68M | $127.17M | $185.46M | $147.92M | $145.03M | $142.33M | $142.9M | $140.33M | $135.04M | $138.47M | $146.71M | $142.67M | $144.9M | $157.61M | $147.97M | $139.51M | $130.95M | $134.44M | $132.22M | $124.72M | $121.24M | $121.76M | $122.59M | $115.68M | $104.84M | $100.69M | $95.7M | $93.14M | $99.88M | $51.59M | $100.94M | $105.17M | $111.29M | $108.14M | $125.83M | $126.7M | $122.5M | $120.1M | $127.4M | $135.7M | $139M | $136.5M | $129.9M | $107.9M | $98.5M | $70M | $90.7M | $86.3M | $86.9M | $83.6M | $83.2M | $81.6M | $80M | $79.2M | $76.4M | $70.3M | $64.3M | $194.7M | $14.2M | $68M | $85.2M | $51.9M | $50.1M | $48.9M | $50.8M | $53.3M | $48.6M | $49.6M | $50.8M | $53.8M | $51.2M | $50.3M | $49.2M | $48.3M | $48.9M | $38.9M | $38.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $3.8M | $4.2M | $5.2M | $5.6M | $5.4M | $4.8M | $5M | $5.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $138.86M | $142.03M | $138.9M | $134.57M | $145.99M | $143.08M | $138.32M | $132.11M | $125.02M | $123.36M | $120.06M | $117.9M | $116.16M | $97.48M | $106.47M | $128.12M | $153.68M | $161.59M | $150.46M | $147.92M | $145.03M | $142.33M | $136.93M | $140.33M | $135.04M | $138.47M | $146.02M | $142.67M | $144.9M | $157.61M | $146.42M | $139.51M | $130.95M | $134.44M | $132.22M | $124.72M | $121.24M | $121.76M | $122.59M | $115.68M | $104.84M | $100.69M | $95.7M | $93.14M | $99.88M | $51.59M | $106.79M | $105.17M | $111.29M | $108.14M | $125.83M | $126.7M | $122.5M | $116.3M | $123.2M | $130.5M | $133.4M | $131.1M | $125.1M | $102.9M | $93.3M | $70M | $90.7M | $86.3M | $86.9M | $83.6M | $83.2M | $81.6M | $80M | $79.2M | $76.4M | $70.3M | $64.3M | $194.7M | $14.2M | $68M | $85.2M | $51.9M | $50.1M | $48.9M | $50.8M | $53.3M | $48.6M | $49.6M | $50.8M | $53.8M | $51.2M | $50.3M | $49.2M | $48.3M | $48.9M | $38.9M | $38.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | $125.62M | $124.05M | $116.3M | $113.03M | $105.86M | $104.01M | $109.31M | $111.65M | $105.49M | $108.68M | $107.34M | $111.65M | $109.98M | $113.27M | $105.76M | $108.28M | $102.67M | $107.08M | $106.65M | $102.69M | $108.04M | $108.11M | $97.76M | $93.34M | $68.16M | $98.53M | $107.55M | $114.19M | $116.1M | $120.14M | $114.64M | $123.29M | $129.02M | $130.63M | $122.14M | $120.59M | $115.36M | $116.94M | $111M | $119.87M | $121.15M | $121M | $123.58M | $129.24M | $130.92M | $138.03M | $137.46M | $148.49M | $154.79M | $152.3M | $148.42M | $134.26M | $132.88M | $128.33M | $127.78M | $138.86M | - | $138.9M | $134.57M | - | - | - | - | - | - | - | - | - | - | - | - | - | -$34.42M | $35M | - | - | $0 | $5.97M | - | - | - | $692K | - | - | - | $1.55M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$5.84M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $305.56M | $81.55M | $55.19M | $39.15M | $37.16M | $49.65M | $33M | $36.64M | $62.97M | $41.69M | $29.51M | $48.2M | $62.54M | $51.48M | $33.99M | $48.53M | $63.75M | $54.31M | $43.04M | $54.8M | $63.71M | $38.7M | $20.42M | $8.4M | $29.89M | $55.08M | $21.21M | $21.04M | $93.99M | $84.31M | $80.4M | $84.23M | $102.63M | $82.1M | $63.69M | $57.7M | $61.02M | $65.08M | $32.47M | $19.39M | $41.09M | $31.92M | $11.59M | $15.73M | $51.72M | $55.04M | $55.07M | $62.58M | $90.65M | $79.53M | $52.03M | $58.83M | $90.57M | $74.97M | $66.47M | $64.38M | $117.46M | $103.29M | $94.05M | $101.61M | $119.66M | $88.82M | $65.01M | $60.77M | $73.01M | $47.02M | $18.82M | -$1.7M | -$10.08M | -$7.24M | $28.78M | $61.69M | $121.37M | $83.92M | $69.39M | $64.11M | $89.07M | $76.13M | $55.87M | $50.05M | $81.09M | $65.97M | $52.61M | $51.08M | $66.83M | $62.57M | $41.27M | $41.91M | $50.67M | $43.02M | $22.42M | $22.4M | $26.18M | $27.87M | $20.51M | $25.32M | $35.49M | $31.22M | $22.64M | $29.27M | -$12.2M | $51.66M | $40.1M | $35.01M | $52.01M | $56.11M | $35.5M | $33.8M | $44.1M | $39.55M | $44.2M | $33.6M | $58.4M | $64.6M | $39.9M | $32.7M | $38.3M | $35.2M | $26.3M | $27.3M | $32.3M | $40.4M | $25.8M | $26.1M | $38.9M | $42.5M | $23.5M | $22M | $53.1M | $20.9M | $8.9M | -$15.1M | $14.5M | $14M | $5.7M | $7.3M | $4.7M | $12.4M | $3.6M | $8.5M | $9M | $17.8M | $13.4M | $14.5M | $19.7M | $20.6M | $11.2M | $12.7M | -$291.3M | $124.6M | $111.4M | $111.7M | -$258.3M | $111.6M | $101.8M | $94.1M | -$223.1M | $91.6M | $83.4M | $84.5M | -$239.1M | $91.3M | $86.9M | $87.2M | -$217.4M | $89.2M | $83.4M | $81.5M | -$206.1M | $86.3M |
| -$6.31M | -$1.83M | -$6.52M | -$5.45M | -$6.79M | -$6.35M | -$6.04M | -$5.27M | -$7.79M | -$13.17M | -$7.19M | -$9.78M | -$15.42M | -$7.74M | -$6.1M | -$7.65M | -$4.4M | -$2.86M | $1.14M | -$3.05M | -$11.17M | -$17.41M | -$5.85M | -$32.14M | -$20.06M | -$22.65M | -$72.69M | -$9.87M | -$14.11M | -$5.55M | -$5.63M | -$6.41M | -$13.7M | -$4.86M | -$4.06M | -$8.46M | -$27.91M | -$16.13M | -$16.33M | -$35.72M | -$20.34M | -$9.76M | -$251.62M | -$17.19M | -$22.23M | -$182.82M | -$399.02M | -$7.96M | -$22.31M | -$11.03M | -$11.2M | -$7.69M | -$8.85M | -$8.25M | -$7.63M | -$5.05M | -$8.86M | -$7.52M | -$4M | -$6.06M | -$10.06M | -$8.23M | -$8.7M | -$11.13M | -$16.11M | -$25.76M | -$7.44M | -$11.25M | -$15.06M | -$144.17M | -$8.49M | -$9.82M | -$4.54M | -$43.39M | $993K | $1.1M | $3.78M | -$4.17M | $625K | $1.32M | $235.97M | -$837K | $1.18M | $879K | $2.44M | -$6.28M | $1.24M | $1.57M | -$294K | -$508K | $735K | -$1.89M | -$18.19M | -$3.98M | -$6.84M | -$413K | -$4.48M | -$3.93M | -$17.23M | -$1.63M | -$13.37M | -$4.16M | -$3.15M | -$4.4M | -$3.21M | -$14.59M | -$4.5M | $300K | $400K | -$14.6M | $200K | -$400K | -$100K | -$4.8M | -$200K | -$400K | -$200K | -$300K | $400K | $400K | -$500K | $200K | $900K | -$200K | -$100K | -$800K | - | $100K | -$1M | $700K | $1M | $800K | $1.7M | $300K | $100K | $100K | - | -$400K | -$800K | $200K | -$1.5M | -$4M | $500K | $400K | $300K | $300K | $400K | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $10.02M | $6.26M | $6.09M | $6.19M | $6.23M | $6.21M | $6.18M | $6.31M | $6.25M | $6.78M | $6.85M | $6.6M | $7.1M | $7.75M | $7.02M | $6.64M | $6.7M | $6.44M | $6.46M | $6.32M | $6.55M | $20.93M | $8.32M | $10.58M | $11.32M | $7.9M | $8.06M | $7.88M | $8.69M | $8.1M | $8.1M | $8.1M | $8.23M | $7.47M | $7.23M | $7.15M | $7.37M | $7.33M | $7.15M | $6.99M | $6.86M | $7.11M | $6.8M | $6.98M | $7.54M | $7.76M | $7.96M | $8.21M | $8.45M | $8.88M | $8.04M | $7.08M | $7.04M | $7.5M | $6.97M | $5.96M | $8.47M | $8M | $5.26M | $5.49M | $5.47M | $5.77M | $5.56M | $5.96M | $6.35M | $6.53M | $5.95M | $6.37M | $5.43M | $6.66M | $8M | - | - | $8.01M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $3.72M | $4.43M | -$431K | $733K | -$568K | -$135K | $142K | $1.05M | -$1.54M | -$6.39M | -$346K | -$3.18M | -$8.32M | $8K | $917K | -$1.01M | $2.3M | $3.58M | $7.6M | $3.27M | -$4.62M | $3.51M | $2.47M | -$21.56M | -$8.74M | -$14.75M | -$64.64M | -$1.99M | -$5.42M | $2.55M | $2.48M | $1.69M | -$5.47M | $2.61M | $3.18M | -$1.31M | -$20.55M | -$8.8M | -$9.18M | -$28.72M | -$13.48M | -$2.65M | -$244.81M | -$10.21M | -$14.69M | -$175.06M | -$391.06M | $250K | -$13.86M | -$2.14M | -$3.17M | -$611K | -$1.81M | -$749K | -$655K | $902K | -$394K | $486K | $1.26M | -$574K | -$4.6M | -$2.46M | -$3.14M | -$5.17M | -$9.76M | -$19.22M | -$1.48M | -$4.88M | -$9.63M | -$137.51M | -$488K | -$9.82M | -$4.54M | -$35.39M | $993K | $1.1M | $3.78M | -$4.17M | $625K | $1.32M | $235.97M | -$837K | $1.18M | $879K | $2.44M | -$6.28M | $1.24M | $1.57M | -$294K | -$508K | $735K | -$1.89M | -$18.19M | -$3.98M | -$6.84M | -$413K | -$4.48M | -$3.93M | -$17.23M | -$1.63M | -$13.37M | -$4.16M | -$3.15M | -$4.4M | -$3.21M | -$14.59M | -$4.5M | $300K | $400K | -$14.6M | $200K | -$400K | -$100K | -$4.8M | -$200K | -$400K | -$200K | -$300K | $400K | $400K | -$500K | $200K | $900K | -$200K | -$100K | -$800K | - | $100K | -$1M | $700K | $1M | $800K | $1.7M | $300K | $100K | $100K | - | -$400K | -$800K | $200K | -$1.5M | -$4M | $500K | $400K | $300K | $300K | $400K | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $299.25M | $79.71M | $48.67M | $33.7M | $30.37M | $43.3M | $26.96M | $31.37M | $55.18M | $28.53M | $22.32M | $38.43M | $47.12M | $43.74M | $27.89M | $40.88M | $59.35M | $51.46M | $44.19M | $51.74M | $52.54M | $21.29M | $14.57M | -$23.74M | $9.83M | $32.43M | -$51.48M | $11.18M | $79.88M | $78.76M | $74.78M | $77.82M | $88.93M | $77.24M | $59.63M | $49.24M | $33.11M | $48.96M | $16.14M | -$16.32M | $20.75M | $22.16M | -$240.03M | -$1.45M | $29.49M | -$127.77M | -$343.95M | $54.62M | $68.34M | $68.51M | $40.82M | $51.14M | $81.72M | $66.72M | $58.84M | $59.33M | $108.6M | $95.78M | $90.05M | $95.55M | $109.59M | $80.6M | $56.31M | $49.64M | $56.9M | $21.27M | $11.38M | -$12.95M | -$25.14M | -$151.4M | $20.29M | $44.76M | $75.01M | $40.53M | $61.85M | $57.42M | $85.34M | $71.02M | $49.21M | $43.94M | $303.86M | $58.09M | $45.8M | $44.13M | $59.83M | $51.03M | $36.39M | $37.03M | $43.97M | $36.18M | $16.61M | $13.22M | $670K | $14.17M | $3.36M | $16.08M | $23.47M | $19.87M | -$3.38M | $18.4M | $14.91M | $35M | $22.65M | $17.12M | $34.67M | $26.16M | $16.2M | $18.6M | $27.4M | $5.1M | $25.4M | $14.1M | $38.5M | $37.3M | $19.6M | $29.6M | $35.8M | $32.1M | $24M | $25M | $29.5M | $37.7M | $23.6M | $22.8M | $35.7M | $38.6M | $20.5M | $18.6M | $21.3M | $18.6M | $6.1M | -$19.6M | $13.9M | $11.7M | $3.5M | $5M | $5.4M | $9.2M | $100K | $6.3M | $4.8M | $10.8M | $10.8M | $11.9M | $17.1M | $17.8M | $9.5M | $10.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $69.79M | $18.59M | $13.47M | $9.06M | $7.24M | $10.22M | $7.93M | $7.91M | $16.94M | $7.82M | -$2.01M | $8.06M | $9.38M | $10.67M | $4.96M | $11.24M | $16.5M | $14.58M | $11.46M | $13.99M | $16.5M | -$1.7M | -$5.68M | -$2.88M | $18.3M | $30.19M | -$45.25M | $3.77M | $16.81M | $8.63M | $18.53M | $19.39M | $18.78M | $24.13M | $17.47M | $9.6M | $7.49M | $9.3M | $8.22M | $4.88M | $86.81M | $5.47M | -$71.22M | $4.25M | $7.32M | -$82.22M | $43.75M | $14.5M | $20.86M | $16.51M | $16.66M | $12.58M | $19.54M | $12.34M | $15.54M | $12.28M | $22.04M | $19.54M | $15.58M | $21.98M | $22.76M | $15.39M | $12.02M | $13.68M | $15.95M | $11.07M | $5.09M | -$5.13M | -$9.75M | -$14.28M | $4.7M | $8.5M | $15.1M | $16.62M | $10.67M | $21.67M | $23.01M | $18.52M | $15.01M | $13.93M | $123.17M | $19.68M | $14.38M | $15.3M | $21.85M | $18.93M | $7.28M | $13.33M | $14.16M | $11.58M | $5.32M | $4.45M | $3.68M | $4.47M | $893K | $5.26M | $7.51M | $6.36M | -$923K | $5.95M | $7.17M | $13.82M | $9.13M | $7.18M | $15.22M | $12.07M | $7.7M | $8.7M | $11.9M | $2.9M | $11.4M | $6.7M | $15.2M | $16.6M | $10M | $12.1M | $13.5M | $12.2M | $9.4M | $9.8M | $10.7M | $14.3M | $9.7M | $9.2M | $12.1M | $16.4M | $8.6M | $7.9M | $7.5M | $7.5M | $2M | -$1.5M | $6.2M | $4.4M | $1.4M | $2M | $2.7M | $3.8M | -$1M | $2.6M | $2.9M | $4.9M | $4.5M | $5M | $8.2M | $7.1M | $3.5M | $4.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $229.46M | $61.12M | $35.2M | $24.63M | $23.12M | $33.08M | $19.04M | $23.47M | $38.23M | $20.71M | $24.33M | $30.37M | $37.74M | $33.07M | $22.92M | $29.64M | $42.85M | $36.88M | $32.73M | $37.75M | $36.04M | $22.99M | $20.25M | -$20.86M | -$8.47M | $2.24M | -$6.23M | $7.41M | $63.08M | $70.13M | $56.25M | $58.42M | $70.15M | $53.11M | $42.16M | $39.64M | $25.61M | $39.65M | $7.92M | -$21.2M | -$66.06M | $16.7M | -$168.81M | -$5.7M | $22.17M | -$45.55M | -$387.71M | $40.13M | $47.48M | $51.99M | $24.17M | $38.56M | $62.18M | $54.38M | $43.31M | $47.05M | $86.55M | $76.24M | $74.47M | $73.57M | $86.83M | $65.2M | $44.29M | $35.96M | $40.95M | $10.2M | $6.24M | -$9.19M | -$31.88M | -$137.71M | $15.56M | $36.25M | $59.91M | $23.17M | $51.18M | $35.75M | $62.32M | $52.5M | $30.69M | $30.92M | $164.72M | $33.69M | $31.6M | $28.85M | $37.98M | $32.1M | $29.11M | $23.7M | $29.82M | $24.6M | $11.3M | $9.46M | -$4.79M | $10.44M | $3.18M | $11.17M | -$234.45M | $13.51M | -$1.96M | $12.65M | $10.88M | $21.18M | $14.43M | $9.94M | $20.46M | $15.78M | $9.3M | $10.8M | $17.1M | $4.1M | $15.4M | $9M | $24.2M | $22.4M | $11.1M | $18.8M | $22.3M | $19.9M | $14.6M | $15.2M | $18.8M | $23.4M | $13.9M | $13.6M | $23.6M | $22.2M | $11.9M | $10.7M | $12.8M | $11.2M | $4.3M | -$32.8M | $7.7M | $7.3M | $2.1M | $3M | $2.7M | $5.4M | $1.1M | $3.7M | $1.9M | $5.9M | $6.3M | $6.9M | $8.9M | $10.7M | $6M | $6.5M | $8.7M | $9.6M | $5.8M | $6M | $7M | $6.6M | $5.7M | $4.9M | $5.5M | $4.6M | $3.5M | $3.6M | -$5.2M | $4.7M | $2.3M | -$1.2M | $5.4M | $5.5M | $5M | $3.1M | $4.6M | $4.1M |
Minority Interests | -$2.49M | -$2.89M | -$1.31M | -$1.33M | -$1.53M | -$1.6M | -$1.11M | -$1.34M | -$1.05M | -$1.73M | -$1.22M | -$312K | -$1.31M | -$1.13M | -$1.03M | -$1.44M | -$1.14M | -$1.58M | -$1.3M | -$1.55M | -$941K | -$1.36M | -$862K | -$815K | -$637K | $676K | $290K | -$944K | -$1.1M | -$1.58M | -$1.55M | -$1.73M | -$1.62M | -$2.25M | -$557K | -$455K | -$969K | -$764K | -$653K | -$455K | -$450K | -$695K | -$416K | -$522K | -$1.02M | -$678K | -$597K | -$639K | -$2.02M | -$1.13M | $42K | -$721K | -$1.37M | -$460K | -$1.17M | -$657K | -$504K | -$738K | -$774K | -$1.59M | -$174K | -$520K | -$821K | -$1.04M | -$366K | -$518K | -$270K | -$629K | - | -$161K | $101K | -$785K | -$329K | -$742K | -$1.04M | -$872K | -$229K | -$757K | -$642K | -$557K | -$525K | -$782K | -$511K | -$748K | -$238K | -$1.45M | -$928K | -$977K | $36K | -$533K | -$404K | -$695K | -$74K | -$739K | -$709K | -$338K | -$582K | -$370K | -$497K | -$204K | -$851K | -$785K | -$904K | -$602K | -$1M | -$1.68M | -$1.1M | -$900K | -$1.6M | -$1.9M | -$1.4M | -$1.6M | -$900K | -$1.7M | -$1.5M | -$1.3M | - | - | - | - | - | - | - | - | - | - | - | - | $1M | -$100K | -$200K | -$300K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $226.98M | $58.23M | $33.89M | $23.3M | $21.59M | $31.48M | $17.93M | $22.12M | $37.18M | $18.98M | $23.11M | $30.06M | $36.43M | $31.94M | $21.9M | $28.2M | $41.71M | $35.3M | $31.42M | $36.2M | $35.1M | $21.62M | $19.39M | -$21.68M | -$9.11M | $2.92M | -$5.94M | $6.47M | $61.98M | $68.55M | $54.7M | $56.7M | $68.53M | $50.87M | $41.6M | $39.18M | $24.64M | $38.89M | $7.26M | -$21.66M | -$66.51M | $16M | -$169.23M | -$6.23M | $21.15M | -$46.23M | -$388.3M | $39.49M | $45.46M | $50.87M | $24.21M | $37.84M | $60.82M | $53.92M | $42.14M | $46.39M | $86.05M | $75.5M | $73.7M | $71.99M | $86.65M | $64.68M | $43.47M | $34.92M | $40.58M | $9.69M | $5.97M | -$9.82M | -$31.88M | -$137.87M | $15.66M | $35.47M | $59.58M | $22.43M | $50.15M | $34.88M | $62.09M | $51.74M | $30.05M | $30.36M | $164.2M | $32.9M | $31.09M | $28.1M | $37.74M | $30.65M | $28.18M | $22.72M | $29.85M | $24.07M | $10.89M | $8.76M | -$4.87M | $9.7M | $2.47M | $10.83M | -$235.04M | $13.14M | -$2.46M | $12.44M | $10.03M | $20.39M | $13.52M | $9.34M | $19.46M | $14.1M | $8.2M | $9.9M | $15.5M | $2.2M | $14M | $7.4M | $23.3M | $20.7M | $9.6M | $17.5M | $22.3M | $19.9M | $14.6M | $15.2M | $18.8M | $23.4M | $13.9M | $13.6M | $23.6M | $22.2M | $11.9M | $10.7M | $13.8M | $11.1M | $4.1M | -$33.1M | $7.7M | $7.3M | $2.1M | $3M | $2.7M | $5.4M | $1.1M | $3.7M | $1.9M | $5.9M | $6.3M | $6.9M | $8.9M | $10.7M | $6M | $6.5M | $8.7M | $9.6M | $5.8M | $6M | $7M | $6.6M | $5.7M | $4.9M | $5.5M | $4.6M | $3.5M | $3.6M | -$5.2M | $4.7M | $2.3M | -$1.2M | $5.4M | $5.5M | $5M | $3.1M | $4.6M | $4.1M |
Shares Outstanding (Basic) | 76.27M | 76.26M | 76.19M | 76.13M | 76.21M | 77.04M | 77.72M | 78.07M | 78.59M | 79.23M | 79.7M | 80.03M | 80.31M | 80.61M | 80.74M | 81.54M | 82.39M | 83.08M | 83.64M | 83.88M | 83.79M | 83.72M | 83.58M | 83.32M | 83.12M | 83.11M | 83.08M | 82.88M | 82.6M | 82.48M | 82.33M | 82.11M | 81.84M | 81.79M | 81.48M | 81.07M | 80.75M | 80.4M | 80.21M | 80.05M | 79.89M | 79.87M | 79.84M | 79.73M | 79.52M | 79.39M | 79.34M | 79.11M | 78.82M | 78.72M | 78.73M | 78.44M | 78.62M | 79.29M | 79.71M | 80.25M | 80.32M | 80.11M | 79.77M | 80.66M | 81.82M | 82.14M | 82.19M | 82.11M | - | 81.36M | 81.15M | 79.77M | - | 72.67M | 72.63M | 74.4M | - | 76.46M | 77.11M | 77.4M | - | 76.86M | 76.66M | 76.45M | - | 77.66M | 76.35M | 75.9M | - | 74.19M | 73.49M | 72.75M | - | 71.66M | 71.21M | 70.67M | - | 70.49M | 70.25M | 70.09M | - | 62.18M | 61.85M | 61.98M | - | 60.97M | 60.77M | 61.41M | - | 60.64M | 60.37M | 60M | - | 62.86M | 59.57M | 59.2M | - | 53.77M | 53.33M | 52.24M | - | 53.07M | 54.07M | 53.33M | - | 53.18M | 53.46M | 53.33M | - | 52.86M | 52.89M | 53.5M | - | 51.63M | 45.56M | 43.84M | - | 42.94M | 42M | 42.86M | - | 43.2M | 44M | 41.11M | - | 42.14M | 42M | 41.82M | - | 41.96M | 41.38M | 41.94M | - | 41.38M | 41.35M | 41.22M | - | 41.03M | 41.03M | 40.81M | - | 40.66M | 40.6M | 40.45M | - | 40.32M | 40.32M | 40.81M | - | 50.34M | 50.34M | 50.24M | - | 50.24M |
Shares Outstanding (Diluted) | 77.93M | 77.76M | 77.08M | 76.83M | 76.93M | 77.65M | 78.38M | 78.66M | 79.37M | 79.85M | 80.11M | 80.7M | 81.09M | 81.28M | 81.24M | 82.17M | 83.06M | 83.81M | 84.37M | 84.75M | 84.79M | 84.59M | 84.2M | 83.32M | 83.12M | 83.7M | 83.08M | 83.49M | 83.43M | 83.34M | 83.31M | 83.19M | 83.04M | 83.11M | 82.78M | 82.12M | 81.85M | 81.38M | 81.03M | 80.05M | 79.89M | 80.22M | 79.84M | 79.73M | 80.11M | 79.39M | 79.34M | 79.93M | 79.85M | 79.74M | 79.78M | 79.47M | 79.87M | 80.62M | 80.99M | 81.41M | 81.55M | 81.54M | 80.94M | 81.81M | 83.22M | 83.5M | 83.34M | 82.69M | - | 82.19M | 81.86M | 79.77M | - | 72.67M | 73.2M | 75.53M | - | 77.5M | 78.65M | 79.07M | - | 78.46M | 78.45M | 78.12M | - | 79.96M | 78.56M | 77.83M | - | 76.51M | 76.03M | 74.73M | - | 73.32M | 72.52M | 71.98M | - | 70.96M | 70.83M | 70.69M | - | 63.11M | 61.85M | 62.87M | - | 61.38M | 61.1M | 61.48M | - | 60.84M | 60.66M | 60M | - | 62.86M | 59.57M | 59.2M | - | 54.47M | 53.33M | 53.03M | - | 53.78M | 54.07M | 53.33M | - | 53.18M | 53.46M | 53.33M | - | 52.86M | 52.89M | 53.5M | - | 51.63M | 45.56M | 43.84M | - | 42.94M | 42M | 42.86M | - | 43.2M | 44M | 41.11M | - | 42.14M | 42M | 41.82M | - | 41.96M | 41.38M | 41.94M | - | 41.38M | 41.35M | 41.22M | - | 41.03M | 41.03M | 40.81M | - | 40.66M | 40.6M | 40.45M | - | 40.32M | 40.32M | 40.81M | - | 50.34M | 50.34M | 50.24M | - | 50.24M |
EPS (Basic) | $2.98 | $0.76 | $0.44 | $0.31 | $0.28 | $0.41 | $0.23 | $0.28 | $0.47 | $0.24 | $0.29 | $0.38 | $0.45 | $0.40 | $0.27 | $0.35 | $0.51 | $0.42 | $0.38 | $0.43 | $0.42 | $0.26 | $0.23 | -$0.26 | -$0.11 | $0.04 | -$0.07 | $0.08 | $0.75 | $0.83 | $0.66 | $0.69 | $0.84 | $0.62 | $0.51 | $0.48 | $0.31 | $0.48 | $0.09 | -$0.27 | -$0.83 | $0.20 | -$2.12 | -$0.08 | $0.27 | -$0.58 | -$4.89 | $0.50 | $0.58 | $0.65 | $0.31 | $0.48 | $0.77 | $0.68 | $0.53 | $0.58 | $1.07 | $0.94 | $0.92 | $0.89 | $1.06 | $0.79 | $0.53 | $0.43 | - | $0.12 | $0.07 | -$0.12 | - | -$1.90 | $0.22 | $0.48 | - | $0.30 | $0.65 | $0.45 | - | $0.68 | $0.39 | $0.40 | - | $0.43 | $0.41 | $0.37 | - | $0.42 | $0.39 | $0.31 | - | $0.34 | $0.16 | $0.13 | - | $0.14 | $0.035 | $0.16 | - | $0.21 | -$0.04 | $0.20 | - | $0.34 | $0.22 | $0.15 | - | $0.23 | $0.14 | $0.17 | - | $0.035 | $0.24 | $0.13 | - | $0.39 | $0.18 | $0.34 | - | $0.38 | $0.27 | $0.29 | - | $0.44 | $0.26 | $0.26 | - | $0.42 | $0.23 | $0.20 | - | $0.22 | $0.09 | -$0.76 | - | $0.17 | $0.05 | $0.07 | - | $0.13 | $0.025 | $0.09 | - | $0.14 | $0.15 | $0.17 | - | $0.26 | $0.15 | $0.16 | - | $0.23 | $0.14 | $0.15 | - | $0.17 | $0.14 | $0.12 | - | $0.12 | $0.09 | $0.09 | - | $0.12 | $0.06 | -$0.03 | - | $0.10 | $0.10 | $0.065 | - | $0.08 |
EPS (Diluted) | $2.91 | $0.75 | $0.44 | $0.30 | $0.28 | $0.41 | $0.23 | $0.28 | $0.47 | $0.24 | $0.29 | $0.37 | $0.45 | $0.39 | $0.27 | $0.34 | $0.50 | $0.42 | $0.37 | $0.43 | $0.41 | $0.26 | $0.23 | -$0.26 | -$0.11 | $0.03 | -$0.07 | $0.08 | $0.74 | $0.82 | $0.66 | $0.68 | $0.83 | $0.61 | $0.50 | $0.48 | $0.30 | $0.48 | $0.09 | -$0.27 | -$0.83 | $0.20 | -$2.12 | -$0.08 | $0.26 | -$0.58 | -$4.89 | $0.49 | $0.57 | $0.64 | $0.30 | $0.48 | $0.76 | $0.67 | $0.52 | $0.57 | $1.06 | $0.93 | $0.91 | $0.88 | $1.04 | $0.77 | $0.52 | $0.42 | - | $0.12 | $0.07 | -$0.12 | - | -$1.90 | $0.21 | $0.47 | - | $0.30 | $0.64 | $0.44 | - | $0.66 | $0.39 | $0.39 | - | $0.41 | $0.40 | $0.36 | - | $0.40 | $0.37 | $0.31 | - | $0.33 | $0.15 | $0.12 | - | $0.14 | $0.035 | $0.16 | - | $0.21 | -$0.04 | $0.20 | - | $0.33 | $0.22 | $0.15 | - | $0.23 | $0.14 | $0.17 | - | $0.035 | $0.24 | $0.13 | - | $0.38 | $0.18 | $0.33 | - | $0.37 | $0.27 | $0.29 | - | $0.44 | $0.26 | $0.26 | - | $0.42 | $0.23 | $0.20 | - | $0.22 | $0.09 | -$0.76 | - | $0.17 | $0.05 | $0.07 | - | $0.13 | $0.025 | $0.09 | - | $0.14 | $0.15 | $0.17 | - | $0.26 | $0.15 | $0.16 | - | $0.23 | $0.14 | $0.15 | - | $0.17 | $0.14 | $0.12 | - | $0.12 | $0.09 | $0.09 | - | $0.12 | $0.06 | -$0.03 | - | $0.10 | $0.10 | $0.065 | - | $0.08 |
EBIT | $309.28M | $85.98M | $54.76M | $39.88M | $36.59M | $49.51M | $33.14M | $37.68M | $61.42M | $35.3M | $29.17M | $45.03M | $54.21M | $51.49M | $34.9M | $47.52M | $66.04M | $57.89M | $50.65M | $58.07M | $59.09M | $42.21M | $22.89M | -$13.16M | $21.15M | $40.33M | -$43.43M | $19.06M | $88.57M | $86.86M | $82.88M | $85.91M | $97.16M | $84.71M | $66.86M | $56.39M | $40.47M | $56.29M | $23.29M | -$9.33M | $27.61M | $29.27M | -$233.22M | $5.53M | $37.03M | -$120.01M | -$335.99M | $62.83M | $76.79M | $77.39M | $48.86M | $58.22M | $88.76M | $74.22M | $65.81M | $65.28M | $117.06M | $103.78M | $95.31M | $101.04M | $115.06M | $86.36M | $61.87M | $55.6M | $63.25M | $27.8M | $17.34M | -$6.58M | -$19.71M | -$144.74M | $28.29M | $61.69M | $121.37M | $48.53M | $69.39M | $64.11M | $89.07M | $76.13M | $55.87M | $50.05M | $81.09M | $65.97M | $52.61M | $51.08M | $66.83M | $62.57M | $41.27M | $41.91M | $50.67M | $43.02M | $22.42M | $22.4M | $26.18M | $27.87M | $20.51M | $25.32M | $35.49M | $31.22M | $22.64M | $29.27M | -$12.2M | $51.66M | $40.1M | $35.01M | $52.01M | $56.11M | $35.5M | $33.8M | $44.1M | $39.55M | $44.2M | $33.6M | $58.4M | $64.6M | $39.9M | $32.7M | $38.3M | $35.2M | $26.3M | $27.3M | $32.3M | $40.4M | $25.8M | $26.1M | $38.9M | $42.5M | $23.5M | $22M | $53.1M | $20.9M | $8.9M | -$15.1M | $14.5M | $14M | $5.7M | $7.3M | $4.7M | $12.4M | $3.6M | $8.5M | $9M | $17.8M | $13.4M | $14.5M | $19.7M | $20.6M | $11.2M | $12.7M | -$291.3M | $124.6M | $111.4M | $111.7M | -$258.3M | $111.6M | $101.8M | $94.1M | -$223.1M | $91.6M | $83.4M | $84.5M | -$239.1M | $91.3M | $86.9M | $87.2M | -$217.4M | $89.2M | $83.4M | $81.5M | -$206.1M | $86.3M |
EBITDA | $347.53M | $126.26M | $91.65M | $76.52M | $77.46M | $88.96M | $68.49M | $71.85M | $97.95M | $75.21M | $62.98M | $81.62M | $93.66M | $84.43M | $68.02M | $80.14M | $101.07M | $91.83M | $78.55M | $90.64M | $94.77M | $72.95M | $55.55M | $43.31M | $65.8M | $86.2M | $55.15M | $54.8M | $126.78M | $117.22M | $111.82M | $114.54M | $129.89M | $113.6M | $93.87M | $88.35M | $87.88M | $90.07M | $58.72M | $46.71M | $71.48M | $61.16M | $43.08M | $46.21M | $85.45M | $87.76M | $85.77M | $98.77M | $124.48M | $115.29M | $83.71M | $85.61M | $117.11M | $103.21M | $92.59M | $94.27M | $147.39M | $129.93M | $119.14M | $125.77M | $144.27M | $111.94M | $87.98M | $83.55M | $98.17M | $70.82M | $42.81M | $21.79M | $13.78M | $16.37M | $53M | $96.2M | $151.32M | $107.52M | $92.32M | $84.81M | $107.72M | $98.97M | $74.4M | $67.11M | -$137.37M | $84.55M | $69.54M | $67.97M | $82.73M | $85.78M | $56.17M | $55.8M | $68.2M | $60.44M | $38.18M | $39.64M | $66.59M | $53.69M | $48.26M | $44.8M | $58.36M | $53.09M | $58.46M | $49.62M | $25.02M | $80.19M | $67.75M | $63.98M | $80.42M | $95.85M | $65.2M | $59.6M | $67.8M | $78.65M | $67.7M | $57.7M | $79.7M | $90.5M | $54.9M | $43.4M | $48.8M | $46.3M | $36.3M | $36.8M | $43.1M | $50.2M | $35M | $36.1M | $76M | $44.1M | $24.3M | $22.7M | $94.3M | $21.2M | $7.9M | -$15.9M | $12.8M | $13.7M | $5.6M | $7.2M | $4.7M | $12.8M | $4.4M | $8.3M | $10.5M | $21.8M | $12.9M | $14.1M | $19.4M | $20.3M | $10.8M | $12.5M | -$291.3M | $124.6M | $111.4M | $111.7M | -$258.3M | $111.6M | $101.8M | $94.1M | -$223.1M | $91.6M | $83.4M | $84.5M | -$239.1M | $91.3M | $86.9M | $87.2M | -$217.4M | $89.2M | $83.4M | $81.5M | -$206.1M | $86.3M |