Alliant Energy Corporation(LNT:US)
Market Cap$17.645B
Key Metrics
Price$68.32
Revenue (TTM)$4.419B
Holders Revenue (TTM)$528M
Gross Profit (TTM)$1.997B
Earnings (TTM)$821M
EBITDA (TTM)$1.95B
Op. Margin (TTM)23.04%
Dividend Yield2.99%
Holders Yield2.99%
Cash on hand$115M
Total Assets$24.813B
Net Assets$7.422B
Total Debt$11.84B
Key Metrics
Price$68.32
Revenue (TTM)$4.419B
Holders Revenue (TTM)$528M
Gross Profit (TTM)$1.997B
Earnings (TTM)$821M
EBITDA (TTM)$1.95B
Op. Margin (TTM)23.04%
Dividend Yield2.99%
Holders Yield2.99%
Cash on hand$115M
Total Assets$24.813B
Net Assets$7.422B
Total Debt$11.84B
Financials
| Name | 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 | $1.184B | $1.064B | $1.21B | $961M | $1.128B | $976M | $1.081B | $894M | $1.031B | $961M | $1.077B | $912M | $1.077B | $1.058B | $1.135B | $943M | $1.068B | $927M | $1.024B | $817M | $901M | $817M | $920M | $763M | $916M | $880.1M | $990M | $790.2M | $987.2M | $873.5M | $928.6M | $816.1M | $916.3M | $856.1M | $906.9M | $765.3M | $853.9M | $797M | $924.6M | $754.6M | $843.8M | $740.1M | $898.9M | $717.2M | $897.4M | $804.1M | $843.1M | $750.3M | $952.8M | $832.6M | $866.6M | $718M | $859.6M | $750.9M | $887.6M | $690.3M | $765.7M | $879.2M | $870.9M | $712.5M | $877.2M | $832.6M | $951.7M | $741.6M | $890.2M | $854.9M | $884M | $740.8M | $949.9M | $882M | $980.3M | $827.4M | $992M | $871.4M | $907.3M | $746.2M | $912.7M | $841.3M | $890.4M | $696.8M | $930.9M | $906.8M | $874.2M | $699.8M | $798.8M | $783.57M | $693.6M | $599.7M | $810M | $826.55M | $743.65M | $659.5M | $908.23M | $595.94M | $659.43M | $615.22M | $571.44M | $646.52M | $666.27M | $611.84M | $852.71M | $553.15M | $658.42M | $523.89M | $574.06M | $566.66M | $598.3M | $486.11M | $546.86M | $528.2M | $555.3M | $491M | $556.3M | $236.4M | $556.9M | $493.8M | $261.7M | $251.5M | $212.2M | $208.3M | $260.8M | $197.8M | $201.4M | $183.2M | $215.9M | $206.9M | $198.8M | $183.8M | $236.1M | $226.9M | $173.9M | $168.5M | $203.8M | $182.1M | $151.4M | $140.2M | $178M | $171.6M | $152.2M | $147.9M | $177.1M | $163.3M | $144.4M | $137.7M | $173.1M | $156.2M | $138.5M | $131.9M | $178.2M | $155.7M | $140.7M | $132.6M | $171.9M | $141.4M | $127.3M | $123.3M | $157.4M | $149M | $126.2M | $123.8M | $170.2M | $165.9M | $127.4M | $125.6M | $170M | $145.6M | $124.9M | $131.7M | $173.3M |
Cost of Revenue | $680M | $622M | $621M | $499M | $630M | $522M | $544M | $547M | $589M | $577M | $557M | $500M | $658M | $701M | $629M | $538M | $627M | $606M | $544M | $450M | $513M | $518M | $465M | $416M | $554M | $538.1M | $529M | $469.9M | $644.2M | $596.9M | $518.2M | $515.7M | $605.6M | $580.8M | $527.5M | $475.2M | $577.5M | $569.1M | $545.6M | $498.9M | $569.1M | $534.4M | $538.1M | $481.3M | $617.8M | $587.8M | $525.6M | $527.1M | $677M | $605.2M | $548.2M | $498.8M | $620.2M | $980.8M | $566.6M | $476.2M | $561.8M | $391.9M | $404.2M | $362.8M | $481.8M | $402.8M | $421.7M | $365.5M | $492.4M | $410.3M | $405.3M | $350M | $580.2M | $434.7M | $413.3M | $412.4M | $555.7M | -$18.8M | $323.6M | $292.9M | $280.3M | $395.2M | $436.7M | $328.7M | $528.5M | $754M | $307.8M | $300.6M | $388.4M | $316.76M | $195.2M | $220.6M | $382.8M | $548.21M | $235.41M | $219.83M | $196.24M | $148.66M | $217.65M | $165.83M | $134.95M | $147.79M | $203.07M | $189.08M | $173.92M | $146.76M | $166.16M | $138.91M | $131.62M | $181.47M | $169.6M | $148.5M | $198.8M | $182.3M | $167.5M | $166.8M | $203M | $84.8M | $159.8M | $164.5M | $110.4M | $92.6M | $59M | $59.4M | $89.3M | $63.2M | $58.2M | $51.5M | $70.7M | $60.4M | $57.3M | $56.4M | $85.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $504M | $442M | $589M | $462M | $498M | $454M | $537M | $347M | $442M | $384M | $520M | $412M | $419M | $357M | $506M | $405M | $441M | $321M | $480M | $367M | $388M | $299M | $455M | $347M | $362M | $342M | $461M | $320.3M | $343M | $276.6M | $410.4M | $300.4M | $310.7M | $275.3M | $379.4M | $290.1M | $276.4M | $227.9M | $379M | $255.7M | $274.7M | $205.7M | $360.8M | $235.9M | $279.6M | $216.3M | $317.5M | $223.2M | $275.8M | $227.4M | $318.4M | $219.2M | $239.4M | -$229.9M | $321M | $214.1M | $203.9M | $487.3M | $466.7M | $349.7M | $395.4M | $429.8M | $530M | $376.1M | $397.8M | $444.6M | $478.7M | $390.8M | $369.7M | $447.3M | $567M | $415M | $436.3M | $890.2M | $583.7M | $453.3M | $632.4M | $446.1M | $453.7M | $368.1M | $402.4M | $152.8M | $566.4M | $399.2M | $410.4M | $466.81M | $498.4M | $379.1M | $427.2M | $278.35M | $508.24M | $439.67M | $711.99M | $447.29M | $441.77M | $449.39M | $436.49M | $498.73M | $463.19M | $422.77M | $678.8M | $406.39M | $492.26M | $384.98M | $442.45M | $385.19M | $428.7M | $337.61M | $348.06M | $345.9M | $387.9M | $324.2M | $353.3M | $151.6M | $397.1M | $329.3M | $151.3M | $158.9M | $153.2M | $148.9M | $171.5M | $134.6M | $143.2M | $131.7M | $145.2M | $146.5M | $141.5M | $127.4M | $150.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - | - | - | - | - | - | - | $60M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $228.9M | $183.8M | $185.3M | $189.1M | $246M | $224.9M | $236.7M | $205M | $270.9M | $292.8M | $245.1M | $223.5M | $456M | $288M | $263.3M | $417.8M | $247.5M | $192.3M | $178.6M | $188.8M | $95.4M | $330.3M | $307.7M | $232.5M | $263.88M | $231.1M | $192.3M | $246.3M | $100.29M | $244.73M | $284.46M | $531.09M | $334.68M | $211.28M | $272.4M | $290.33M | $314.82M | $218.32M | $239.05M | $476.45M | $232.48M | $213.44M | $220.23M | $251.79M | $198.67M | $185.5M | $170.7M | $141.3M | $188.5M | $159.3M | $191.6M | $169.1M | $74.6M | $186.8M | $181.1M | $75.6M | $98.9M | $92.1M | $85.6M | $83M | $60.2M | $69.6M | $79.3M | $67.6M | $84.5M | $79.2M | $77.3M | $71.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | $60M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $228.9M | $183.8M | $185.3M | $189.1M | $246M | $224.9M | $236.7M | $205M | $270.9M | $292.8M | $245.1M | $223.5M | $456M | $288M | $263.3M | $417.8M | $247.5M | $192.3M | $178.6M | $188.8M | $95.4M | $330.3M | $307.7M | $232.5M | $263.88M | $231.1M | $192.3M | $246.3M | $100.29M | $244.73M | $284.46M | $531.09M | $334.68M | $211.28M | $272.4M | $290.33M | $314.82M | $218.32M | $239.05M | $476.45M | $232.48M | $213.44M | $220.23M | $251.79M | $198.67M | $185.5M | $170.7M | $141.3M | $188.5M | $159.3M | $191.6M | $169.1M | $74.6M | $186.8M | $181.1M | $75.6M | $98.9M | $92.1M | $85.6M | $83M | $60.2M | $69.6M | $79.3M | $67.6M | $84.5M | $79.2M | $77.3M | $71.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $249M | $197M | $349M | $223M | $257M | $221M | $313M | $130M | $222M | $183M | $322M | $217M | $222M | $159M | $309M | $212M | $248M | $132M | $289M | $176M | $198M | $112M | $272M | $168M | $188M | $171.9M | $290M | $149.8M | $176.8M | $119.8M | $254.5M | $149.2M | $163.3M | $129.7M | $231.7M | $149.4M | $143M | $99.9M | $249M | $128.6M | $145.9M | $79.2M | $235.9M | $109M | $152.9M | $91.3M | $194.8M | $103.3M | $154.2M | $108.6M | $201.4M | $103.2M | $120.7M | $101.6M | $213.7M | $108.8M | $95.6M | $93.5M | $209.4M | $70.6M | $127.3M | $99.8M | $246.6M | $100.7M | $109M | $100.8M | $159.4M | $62.4M | $73.7M | $91M | $190.5M | $82M | $125.1M | $341.7M | $203.6M | $97M | $120.8M | $105.3M | $170.5M | $97.9M | $119.8M | -$47.1M | $130.3M | -$13M | $71.4M | $94.47M | $164.1M | $82.7M | $72.1M | $89.85M | $164.27M | $58.24M | $76.94M | $44.73M | $132.42M | $63.79M | $42.69M | $79M | $133.73M | $68.02M | $89.28M | $92.48M | $140.02M | $60.17M | $88.39M | $92.54M | $598.3M | $60.21M | $93.06M | $54.5M | $555.3M | $32.4M | $73.8M | $36.1M | $120.4M | $58.4M | $261.7M | $27.5M | $28.9M | $31.2M | $54M | $44.4M | $40.9M | $20M | $44.5M | $28.3M | $33.5M | $20.9M | $47.1M | $226.9M | $173.9M | $168.5M | $203.8M | $182.1M | $151.4M | $140.2M | $178M | $171.6M | $152.2M | $147.9M | $177.1M | $163.3M | $144.4M | $137.7M | $173.1M | $156.2M | $138.5M | $131.9M | $178.2M | $155.7M | $140.7M | $132.6M | $171.9M | $141.4M | $127.3M | $123.3M | $157.4M | $149M | $126.2M | $123.8M | $170.2M | $165.9M | $127.4M | $125.6M | $170M | $145.6M | $124.9M | $131.7M | $173.3M |
| -$86M | -$95M | -$86M | -$92M | -$91M | -$102M | -$80M | -$76M | -$74M | -$261M | -$58M | -$57M | -$61M | -$176M | -$68M | -$49M | -$48M | -$95M | -$51M | -$47M | -$52M | -$166M | -$43M | -$40M | -$34M | -$224M | -$38M | -$41.5M | -$34M | -$177.6M | -$34.7M | -$32.7M | -$23M | -$131M | -$34M | -$31.3M | -$23.7M | -$147.2M | -$110.1M | -$23.6M | -$24.1M | -$104.4M | -$25.5M | -$26.4M | -$33.2M | -$100.1M | -$24.6M | -$25.6M | -$23M | -$87.4M | -$22.3M | -$24.3M | -$25.5M | -$64.7M | -$21.4M | -$22.6M | -$24.6M | -$23.5M | -$25.3M | -$27.3M | -$26.7M | -$24.7M | -$27M | -$24M | -$26.2M | -$26.5M | -$220.6M | -$14.3M | -$15.3M | $8.9M | -$9.2M | -$14.7M | -$11.9M | $7.6M | $7.2M | $7M | $7.5M | $239.4M | $1.2M | $9.5M | -$77.2M | -$28.4M | $15M | $16.3M | $2.3M | $8.05M | $4.6M | $1M | $16.6M | $3.45M | $4.9M | $9.24M | -$4.25M | -$1.47M | -$16.95M | -$6.62M | -$8.07M | $23.22M | $12.33M | $12.7M | $11.49M | $39.18M | $339.46M | $7.57M | $21.73M | $16.78M | $15.5M | $37.1M | $6.8M | $9M | -$1.1M | -$11M | $3.9M | -$1.2M | $2.4M | $1.7M | $2.9M | $4.2M | $1.3M | $6.1M | $4M | $1.7M | $1.5M | -$100K | $400K | $2.4M | $2M | $4.2M | $5.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $100K | $200K | $100K | $100K | $200K | $100K | $0 | $200K | $300K | $100K | $200K | $100K | $0 | $200K | -$100K | $1.7M | -$1.3M | $600K | $300K | $800K | $1.6M | $700K | $600K | $1.1M | $2M | $600K | $800K | $800K | $3.1M | $600K | $500K | $800K | $500K | $1.2M | $1.5M | $1.7M | - | $2.8M | $4.2M | $7.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $142M | $114M | $128M | $124M | $119M | $120M | $114M | $108M | $107M | $131M | $99M | $96M | $94M | $106M | $83M | $78M | $74M | $78M | $68M | $69M | $69M | $84M | $68M | $70M | $69M | $96.3M | $68M | $69.2M | $66.3M | $87.4M | $63.3M | $61.3M | $59.2M | $72.7M | $53.9M | $52.8M | $52.3M | $71.6M | $48.8M | $48M | $48M | $60.1M | $46.4M | $46.5M | $46.6M | $57.4M | $44.6M | $45.2M | $45.2M | $55.7M | $42.5M | $42.5M | $42.6M | $48.7M | $38.3M | $38.6M | $38.9M | $38.6M | $38.8M | $40.4M | $40.5M | $40.8M | $41.9M | $39.6M | $40.7M | $41.1M | $42.4M | $35.7M | $35.7M | - | $30M | $30.3M | $29.7M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $56M | $19M | $42M | $32M | $28M | $18M | $34M | $32M | $33M | -$130M | $41M | $39M | $33M | -$70M | $15M | $29M | $26M | -$17M | $17M | $22M | $17M | -$82M | $25M | $30M | $35M | -$127.7M | $30M | $27.7M | $32.3M | -$90.2M | $28.6M | $28.6M | $36.2M | -$58.4M | $19.7M | $21.4M | $28.5M | -$75.8M | -$61.4M | $24.4M | $23.7M | -$44.6M | $20.8M | $19.9M | $13.3M | -$42.7M | $19.8M | $19.7M | $20.5M | -$30.4M | $19.6M | $17.9M | $16.3M | -$17.6M | $16.2M | $15.4M | $13.2M | $13.1M | $12.9M | $12.3M | $13M | $13M | $14.3M | $15.1M | $13.7M | $14.1M | -$179.4M | $19.9M | $18.7M | $8.9M | $18M | $11.4M | $10.7M | $7.6M | $7.2M | $7M | $7.5M | $239.4M | $1.2M | $9.5M | -$77.2M | -$28.4M | $15M | $16.3M | $2.3M | $8.05M | $4.6M | $1M | $16.6M | $3.45M | $4.9M | $9.24M | -$4.25M | -$1.47M | -$16.95M | -$6.62M | -$8.07M | $23.22M | $12.33M | $12.7M | $11.49M | $39.18M | $339.46M | $7.57M | $21.73M | $16.78M | $15.5M | $37.1M | $6.8M | $9M | -$1.1M | -$11M | $3.9M | -$1.2M | $2.4M | $1.7M | $2.9M | $4.2M | $1.3M | $6.1M | $4M | $1.7M | $1.5M | -$100K | $400K | $2.4M | $2M | $4.2M | $5.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $163M | $102M | $263M | $131M | $166M | $140M | $233M | $54M | $148M | $122M | $264M | $160M | $161M | $103M | $241M | $163M | $200M | $87M | $238M | $129M | $146M | $56M | $229M | $128M | $154M | $133.3M | $252M | $108.3M | $142.8M | $93.4M | $219.8M | $116.5M | $140.3M | $98.1M | $197.5M | $118M | $119.2M | $77.7M | $138.9M | $105M | $121.8M | $48.6M | $210.4M | $82.6M | $119.7M | $60.8M | $170.2M | $77.8M | $131.2M | $82.8M | $179.1M | $78.9M | $95.2M | $80.7M | $192.3M | $86.2M | $71M | $70M | $184.1M | $43.3M | $100.6M | $75.1M | $219.6M | $75.7M | $82.8M | $74.3M | -$61.2M | $48.1M | $58.4M | $91.1M | $181.3M | $67.3M | $113.2M | $319.2M | $181.4M | $75.9M | $104M | $296.9M | $142.3M | $83.5M | $18.6M | -$108.3M | $109.5M | -$29.3M | $41M | $78.58M | $130.3M | $49.8M | $51M | $63.49M | $126.19M | $17.95M | $22.82M | $23.91M | $74.42M | $8.04M | -$4.85M | $66.39M | $103.26M | $34.62M | $51.64M | $85.75M | $434.94M | $68.32M | $31.76M | $73.67M | $114.1M | $62.7M | $66.6M | $29.4M | $89.4M | -$11M | $46.7M | $22.3M | $91M | $31.1M | $33.8M | $17.7M | $21.2M | $26.9M | $49.2M | $32.4M | $32.6M | $9.3M | $34.1M | $21.6M | $24.6M | $16M | $42.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | -$61M | -$40M | -$18M | -$43M | -$47M | -$10M | -$62M | -$33M | -$10M | $1M | $5M | $0 | -$2M | -$4M | $14M | $4M | $8M | -$8M | -$21M | -$17M | -$28M | -$10M | -$20M | -$8M | -$19M | $19.3M | $23M | $11.2M | $15.1M | $5.6M | $11.7M | $13.6M | $16.8M | $1.8M | $26.1M | $21.2M | $17.6M | $12.2M | $7.5M | $18.1M | $21.6M | $10.9M | $27.8M | $11.2M | $20.5M | -$1.9M | $12.4M | $13.2M | $20.6M | $13.7M | $17.6M | $10.5M | $12.1M | $5.6M | $39.3M | $16.8M | $27.7M | $9M | $43.3M | -$11.2M | $22.4M | $23.4M | $64.1M | $23M | $34.7M | $17.3M | -$22.2M | $14.4M | -$18.9M | $21.4M | $67.6M | $10.8M | $40.4M | $120.9M | $65.2M | $30.9M | $38.8M | $119.6M | $49.9M | $32.7M | $800K | -$47.1M | $9.9M | -$25.3M | $9.6M | $20.3M | $37.9M | $15.8M | $14.7M | $15.41M | $41.61M | $6.22M | $8.18M | $8.43M | $27.77M | $1.73M | $2.94M | $131K | $33.93M | $11.32M | $18.26M | $24.94M | $175.4M | $26.04M | $12.44M | $28.89M | $42.6M | $24.2M | $24.9M | $4.2M | $37.7M | -$1.4M | $17.8M | $5.8M | $36M | $10.2M | $12M | $6.6M | $7.3M | $10.4M | $17.5M | $8.1M | $11.9M | $2.4M | $14M | $8.3M | $9.3M | $5.7M | $16M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $224M | $142M | $281M | $174M | $213M | $150M | $295M | $87M | $158M | $121M | $259M | $160M | $163M | $107M | $227M | $159M | $192M | $95M | $259M | $146M | $174M | $66M | $249M | $136M | $173M | $114M | $229M | $97.1M | $127.7M | $87.8M | $208.1M | $102.9M | $123.5M | $96.3M | $171.4M | $96.8M | $103M | $65.2M | $131M | $86.4M | $99.1M | $36.6M | $182.5M | $70.1M | $99.2M | $62.5M | $155.9M | $64.3M | $110.6M | $68.1M | $160.2M | $67.8M | $80.1M | $72.3M | $154.7M | $69.8M | $38.9M | $61M | $125.9M | $55.3M | $79.7M | $52M | $153.7M | $52.5M | $48.1M | $58.3M | -$39.7M | $33.8M | $77.3M | $69.3M | $113.1M | $65.5M | $72.8M | $193.2M | $119.6M | $48.6M | $63.9M | $179.1M | $91.5M | $50.1M | $3.1M | -$77.9M | $117.1M | -$54M | $7.1M | $28.69M | $86.4M | -$13.1M | $34.1M | $48.64M | $107.32M | $36.12M | $3.68M | $46.09M | $44.73M | $6.32M | $9.74M | $53.39M | $69.33M | $23.3M | $33.39M | $60.82M | $276.25M | $42.28M | $19.32M | $44.78M | $71.5M | $38.5M | $41.7M | $25.2M | $51.7M | -$9.6M | $28.9M | $16.5M | $55M | $20.9M | $21.8M | $11M | $12.7M | $16.5M | $31.7M | $11.1M | $20.7M | $6.9M | $19.7M | $13.3M | $15.3M | $10.3M | $26.4M | $22.5M | $13.3M | $7M | $19.7M | $19.4M | $12.1M | $7.1M | $18.4M | $17.9M | $17.9M | $10.3M | $18.8M | $12.7M | $17.9M | $9.1M | $19.8M | $19.2M | $6.9M | $8.4M | $17M | $12.6M | $17M | $10.7M | $17.6M | $17.2M | $14.5M | $11M | $16M | $19.3M | $14.1M | $9.5M | $17.6M | $16.1M | $17M | $8M | $19.6M | $16.4M | $13.9M | $9.6M | $18.4M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$4.6M | - | - | - | -$4.6M | -$4.68M | -$4.68M | - | -$4.09M | -$3.97M | -$4.16M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $224M | $142M | $281M | $174M | $213M | $150M | $295M | $87M | $158M | $121M | $259M | $160M | $163M | $107M | $227M | $159M | $192M | $95M | $259M | $146M | $174M | $66M | $249M | $136M | $173M | $114M | $229M | $97.1M | $127.7M | $87.8M | $208.1M | $102.9M | $123.5M | $96.3M | $171.4M | $96.8M | $103M | $65.2M | $131M | $86.4M | $99.1M | $36.6M | $182.5M | $70.1M | $99.2M | $62.5M | $155.9M | $64.3M | $110.6M | $68.1M | $160.2M | $67.8M | $80.1M | $72.3M | $154.7M | $69.8M | $38.9M | $61M | $125.9M | $55.3M | $79.7M | $52M | $153.7M | $52.5M | $48.1M | $58.3M | -$39.7M | $33.8M | $77.3M | $69.3M | $113.1M | $65.5M | $72.8M | $193.2M | $119.6M | $48.6M | $63.9M | $179.1M | $91.5M | $50.1M | $3.1M | -$77.9M | $112.5M | -$54M | $7.1M | $28.69M | $81.8M | -$17.78M | $29.42M | $48.64M | $103.23M | $32.15M | -$478K | $46.09M | $44.73M | $6.32M | $9.74M | $53.39M | $69.33M | $23.3M | $33.39M | $60.82M | $276.25M | $42.28M | $19.32M | $44.78M | $71.5M | $38.5M | $41.7M | $25.2M | $51.7M | -$9.6M | $28.9M | $16.5M | $55M | $20.9M | $21.8M | $11M | $12.7M | $16.5M | $31.7M | $11.1M | $20.7M | $6.9M | $19.7M | $13.3M | $15.3M | $10.3M | $26.4M | $22.5M | $13.3M | $7M | $19.7M | $19.4M | $12.1M | $7.1M | $18.4M | $17.9M | $17.9M | $10.3M | $18.8M | $12.7M | $17.9M | $9.1M | $19.8M | $19.2M | $6.9M | $8.4M | $17M | $12.6M | $17M | $10.7M | $17.6M | $17.2M | $14.5M | $11M | $16M | $19.3M | $14.1M | $9.5M | $17.6M | $16.1M | $17M | $8M | $19.6M | $16.4M | $13.9M | $9.6M | $18.4M |
Shares Outstanding (Basic) | 257.4M | 257.1M | 257M | 256.9M | 256.8M | 256.6M | 256.6M | 256.4M | 256.2M | 255.6M | 253.5M | 251.7M | 251.2M | 251.1M | 251M | 250.9M | 250.6M | 250.4M | 250.3M | 250.2M | 250M | 249.8M | 249.7M | 249.6M | 244.4M | 241M | 239.1M | 237.5M | 236.5M | 236M | 235.2M | 232M | 231.4M | 231.2M | 231M | 229M | 227.6M | 227.4M | 227.2M | 227M | 226.8M | 226.6M | 226.4M | 226.2M | 222.2M | 221.6M | 221.6M | 221.6M | 221.6M | 221.6M | 221.6M | 221.89M | 221.9M | 221.54M | 221.54M | 221.51M | 221.43M | - | 221.29M | 221.96M | 221.14M | - | 220.94M | 220.82M | 220.74M | - | 220.58M | 220.53M | 220.44M | - | 220.36M | 220.34M | 220.3M | - | 221.76M | 225.56M | 230.84M | - | 234.22M | 234.61M | 234.07M | - | 233.28M | 232.57M | 232.06M | - | 228.49M | 224.16M | 222.31M | - | 218.44M | 185.82M | 185.02M | - | 182.36M | 181.11M | 179.93M | - | 158.7M | 160.69M | 158.98M | - | 158.01M | 158.02M | 157.99M | - | 157.14M | 156.43M | 155.56M | - | 154.33M | 160M | 61.58M | - | 61.6M | 61.41M | 61.41M | - | 61.95M | 61.11M | 61.55M | - | 60.88M | 62.73M | 61.56M | - | 61.2M | 62.42M | 60.69M | - | 60.45M | 58.33M | 55.49M | - | 53.78M | 54.62M | 53.33M | - | 53.43M | 52.82M | 52.96M | - | 53.43M | 53.53M | 53.51M | - | 53.08M | 54.19M | 53.13M | - | 53.13M | 52.2M | 52.54M | - | 52.95M | 52.95M | 52.95M | - | 52.95M | 52.95M | 52.95M | - | 52.95M | 52.95M | 52.95M | - | 52.04M | 51.58M | 51.03M |
Shares Outstanding (Diluted) | 258.8M | 258.8M | 257.8M | 257.3M | 257.2M | 257.2M | 256.9M | 256.7M | 256.2M | 256M | 253.8M | 251.9M | 251.4M | 251.4M | 251.3M | 251.1M | 250.9M | 251.1M | 250.8M | 250.6M | 250.4M | 250.3M | 250M | 249.8M | 244.6M | 241.4M | 239.9M | 238.1M | 236.6M | 236M | 235.2M | 232M | 231.4M | 231.2M | 231M | 229M | 227.6M | 227.4M | 227.2M | 227M | 226.8M | 226.6M | 226.4M | 226.2M | 222.2M | 221.6M | 221.6M | 221.6M | 221.6M | 221.6M | 221.6M | 221.89M | 221.9M | 221.56M | 221.56M | 221.54M | 221.48M | - | 221.39M | 221.96M | 221.26M | - | 221.09M | 220.98M | 220.9M | - | 220.58M | 220.7M | 220.61M | - | 220.63M | 220.64M | 220.61M | - | 222.11M | 226.05M | 231.51M | - | 235M | 235.38M | 234.69M | - | 234.07M | 232.57M | 232.74M | - | 229.41M | 224.96M | 223.16M | - | 218.87M | 186.04M | 185.08M | - | 182.52M | 181.11M | 180.11M | - | 158.7M | 160.69M | 158.98M | - | 158.32M | 158.02M | 157.99M | - | 157.14M | 156.43M | 155.56M | - | 154.33M | 160M | 61.58M | - | 61.6M | 61.41M | 61.41M | - | 61.95M | 61.11M | 61.55M | - | 60.88M | 62.73M | 61.56M | - | 61.2M | 62.42M | 60.69M | - | 60.45M | 58.33M | 55.49M | - | 53.78M | 54.62M | 53.33M | - | 53.43M | 52.82M | 52.96M | - | 53.43M | 53.53M | 53.51M | - | 53.08M | 54.19M | 53.13M | - | 53.13M | 52.2M | 52.54M | - | 52.95M | 52.95M | 52.95M | - | 52.95M | 52.95M | 52.95M | - | 52.95M | 52.95M | 52.95M | - | 52.04M | 51.58M | 51.03M |
EPS (Basic) | $0.87 | $0.55 | $1.09 | $0.68 | $0.83 | $0.58 | $1.15 | $0.34 | $0.62 | $0.47 | $1.02 | $0.64 | $0.65 | $0.43 | $0.90 | $0.63 | $0.77 | $0.35 | $1.02 | $0.58 | $0.68 | $0.26 | $0.99 | $0.54 | $0.70 | $0.46 | $0.95 | $0.40 | $0.53 | $0.36 | $0.87 | $0.43 | $0.52 | $0.41 | $0.73 | $0.41 | $0.44 | $0.28 | $0.57 | $0.37 | $0.43 | $0.15 | $0.79 | $0.30 | $0.44 | $0.27 | $0.69 | $0.28 | $0.49 | $0.30 | $0.71 | $0.29 | $0.32 | $0.31 | $0.68 | $0.30 | $0.16 | - | $0.55 | $0.23 | $0.33 | - | $0.68 | $0.22 | $0.20 | - | -$0.20 | $0.13 | $0.33 | - | $0.49 | $0.28 | $0.31 | - | $0.54 | $0.22 | $0.28 | - | $0.34 | $0.20 | -$0.005 | - | $0.48 | -$0.25 | $0.01 | - | $0.36 | -$0.06 | $0.16 | - | $0.48 | $0.18 | -$0.005 | - | $0.25 | $0.035 | $0.055 | - | $0.44 | $0.15 | $0.21 | - | $1.75 | $0.23 | $0.12 | - | $0.46 | $0.25 | $0.27 | - | $0.34 | -$0.06 | $0.26 | - | $0.23 | $0.15 | $0.36 | - | $0.21 | $0.27 | $0.52 | - | $0.34 | $0.11 | $0.32 | - | $0.25 | $0.17 | $0.44 | - | $0.22 | $0.12 | $0.36 | - | $0.23 | $0.13 | $0.35 | - | $0.34 | $0.20 | $0.36 | - | $0.34 | $0.17 | $0.37 | - | $0.13 | $0.16 | $0.32 | - | $0.32 | $0.21 | $0.34 | - | $0.26 | $0.19 | $0.29 | - | $0.25 | $0.17 | $0.32 | - | $0.30 | $0.13 | $0.35 | - | $0.25 | $0.17 | $0.34 |
EPS (Diluted) | $0.87 | $0.55 | $1.09 | $0.68 | $0.83 | $0.58 | $1.15 | $0.34 | $0.62 | $0.47 | $1.02 | $0.64 | $0.65 | $0.43 | $0.90 | $0.63 | $0.77 | $0.35 | $1.02 | $0.57 | $0.68 | $0.26 | $0.98 | $0.54 | $0.70 | $0.46 | $0.94 | $0.40 | $0.53 | $0.36 | $0.87 | $0.43 | $0.52 | $0.41 | $0.73 | $0.41 | $0.44 | $0.28 | $0.57 | $0.37 | $0.43 | $0.15 | $0.79 | $0.30 | $0.44 | $0.27 | $0.69 | $0.28 | $0.49 | $0.30 | $0.71 | $0.29 | $0.32 | $0.31 | $0.68 | $0.30 | $0.16 | - | $0.55 | $0.23 | $0.33 | - | $0.68 | $0.22 | $0.20 | - | -$0.20 | $0.13 | $0.33 | - | $0.49 | $0.28 | $0.31 | - | $0.54 | $0.22 | $0.28 | - | $0.34 | $0.19 | -$0.0068 | - | $0.48 | -$0.25 | $0.01 | - | $0.36 | -$0.06 | $0.15 | - | $0.47 | $0.17 | -$0.005 | - | $0.25 | $0.035 | $0.055 | - | $0.44 | $0.15 | $0.21 | - | $1.75 | $0.23 | $0.12 | - | $0.46 | $0.25 | $0.27 | - | $0.34 | -$0.06 | $0.25 | - | $0.23 | $0.15 | $0.36 | - | $0.21 | $0.27 | $0.52 | - | $0.34 | $0.11 | $0.32 | - | $0.25 | $0.17 | $0.44 | - | $0.22 | $0.12 | $0.36 | - | $0.23 | $0.13 | $0.35 | - | $0.34 | $0.20 | $0.36 | - | $0.34 | $0.17 | $0.37 | - | $0.13 | $0.16 | $0.32 | - | $0.32 | $0.21 | $0.34 | - | $0.26 | $0.19 | $0.29 | - | $0.25 | $0.17 | $0.32 | - | $0.30 | $0.13 | $0.35 | - | $0.25 | $0.17 | $0.34 |
EBIT | $305M | $216M | $391M | $255M | $285M | $260M | $347M | $162M | $255M | $253M | $363M | $256M | $255M | $209M | $324M | $241M | $274M | $165M | $306M | $198M | $215M | $140M | $297M | $198M | $223M | $229.6M | $320M | $177.5M | $209.1M | $180.8M | $283.1M | $177.8M | $199.5M | $170.8M | $251.4M | $170.8M | $171.5M | $149.3M | $187.7M | $153M | $169.8M | $108.7M | $256.8M | $129.1M | $166.3M | $118.2M | $214.8M | $123M | $176.4M | $138.5M | $221.6M | $121.4M | $137.8M | $129.4M | $230.6M | $124.8M | $109.9M | $108.6M | $222.9M | $83.7M | $141.1M | $115.9M | $261.5M | $115.3M | $123.5M | $115.4M | -$18.8M | $83.8M | $94.1M | $91M | $211.3M | $97.6M | $142.9M | $341.7M | $203.6M | $97M | $120.8M | $105.3M | $170.5M | $97.9M | $119.8M | -$47.1M | $130.3M | -$13M | $71.4M | $94.47M | $164.1M | $82.7M | $72.1M | $89.85M | $164.27M | $58.24M | $76.94M | $44.73M | $132.42M | $63.79M | $42.69M | $79M | $133.73M | $68.02M | $89.28M | $92.48M | $140.02M | $60.17M | $88.39M | $92.54M | $598.3M | $60.21M | $93.06M | $54.5M | $555.3M | $32.4M | $73.8M | $36.1M | $120.4M | $58.4M | $261.7M | $27.5M | $28.9M | $31.2M | $54M | $44.4M | $40.9M | $20M | $44.5M | $28.3M | $33.5M | $20.9M | $47.1M | $226.9M | $173.9M | $168.5M | $203.8M | $182.1M | $151.4M | $140.2M | $178M | $171.6M | $152.2M | $147.9M | $177.1M | $163.3M | $144.4M | $137.7M | $173.1M | $156.2M | $138.5M | $131.9M | $178.2M | $155.7M | $140.7M | $132.6M | $171.9M | $141.4M | $127.3M | $123.3M | $157.4M | $149M | $126.2M | $123.8M | $170.2M | $165.9M | $127.4M | $125.6M | $170M | $145.6M | $124.9M | $131.7M | $173.3M |
EBITDA | $498M | $433M | $578M | $441M | $478M | $465M | $522M | $331M | $425M | $571M | $505M | $399M | $402M | $457M | $483M | $394M | $429M | $362M | $464M | $358M | $375M | $391M | $440M | $335M | $346M | $504.3M | $442.2M | $302.1M | $320.6M | $425.1M | $393.3M | $286.7M | $305M | $381.9M | $362.5M | $275.7M | $261.5M | $338.8M | $362.4M | $239.8M | $259.1M | $272M | $346.4M | $220.9M | $259.7M | $279.1M | $303.6M | $210.4M | $262.8M | $284.5M | $315M | $216.7M | $234.5M | $297.9M | $322.1M | $214.3M | $203.7M | $186.7M | $301.4M | $163.2M | $216.8M | $188.7M | $332M | $175.3M | $194.5M | $193.7M | $239.6M | $149.4M | $160.4M | $187.3M | $272.4M | $178.3M | $201.3M | $411.6M | $261.7M | $167.4M | $191.3M | -$57.8M | $244.6M | $163.1M | $276.1M | $76M | $211M | $65.3M | $164.5M | $185.75M | $288.7M | $160.3M | $154.7M | $173.25M | $256.55M | $137.87M | $179.68M | $117.73M | $220.95M | $175.56M | $137.37M | $167.95M | $206.9M | $149.99M | $175.78M | $153.7M | -$86.84M | $140.26M | $154.7M | $145.58M | $684M | $103.11M | $172.76M | $122.6M | $555.3M | $117M | $153.3M | $70.2M | $182.5M | $120.2M | $261.7M | $47.6M | $51.5M | $48.3M | $75.3M | $65.4M | $63.9M | $43.2M | $67.9M | $51.7M | $52.1M | $37.2M | $65.1M | $226.9M | $173.9M | $168.5M | $203.8M | $182.1M | $151.4M | $140.2M | $178M | $171.6M | $152.2M | $147.9M | $177.1M | $163.3M | $144.4M | $137.7M | $173.1M | $156.2M | $138.5M | $131.9M | $178.2M | $155.7M | $140.7M | $132.6M | $171.9M | $141.4M | $127.3M | $123.3M | $157.4M | $149M | $126.2M | $123.8M | $170.2M | $165.9M | $127.4M | $125.6M | $170M | $145.6M | $124.9M | $131.7M | $173.3M |