Louisiana-Pacific Corporation(LPX:US)
Market Cap$4.847B
Key Metrics
Price$69.39
Revenue (TTM)$2.559B
Holders Revenue (TTM)$79M
Gross Profit (TTM)$507M
Earnings (TTM)$82M
EBITDA (TTM)$339M
Op. Margin (TTM)6.88%
Dividend Yield1.63%
Holders Yield1.63%
Cash on hand$164M
Total Assets$2.581B
Net Assets$1.73B
Total Debt$378M
Key Metrics
Price$69.39
Revenue (TTM)$2.559B
Holders Revenue (TTM)$79M
Gross Profit (TTM)$507M
Earnings (TTM)$82M
EBITDA (TTM)$339M
Op. Margin (TTM)6.88%
Dividend Yield1.63%
Holders Yield1.63%
Cash on hand$164M
Total Assets$2.581B
Net Assets$1.73B
Total Debt$378M
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 | $574M | $567M | $663M | $755M | - | - | - | - | - | - | - | $611M | $584M | $705M | $852M | $1.13B | $1.167B | $992M | $1.018B | $1.168B | $1.017B | $860M | $795M | $548M | $585M | $537M | $603M | $588M | $582M | $589.1M | $737M | $811M | $691M | $710.6M | $718.3M | $694.1M | $610.9M | $550M | $596.4M | $582.4M | $504.6M | $462.9M | $464.9M | $493M | $471.7M | $453.5M | $518.1M | $518.5M | $444.7M | $479.7M | $507.4M | $567M | $531.1M | $458.7M | $462.1M | $427.8M | $361.5M | $312.2M | $350.6M | $362.4M | $331.7M | $317.4M | $322.8M | $447.5M | $297M | $275.1M | $310.5M | $267.4M | $205.5M | $250.2M | $389.6M | $387M | $349.4M | $376.6M | $472.5M | $461.2M | $394.6M | $369.6M | $527M | $636.6M | $678.3M | $624.2M | $621.3M | $692M | $661.4M | $588.3M | $702.2M | $790.2M | $695.3M | $733.8M | $670.7M | $478.5M | $406.7M | $440.6M | $501.8M | $448.9M | $474.5M | $515.9M | $504M | $649.8M | $558.5M | $725.4M | $652.4M | $831.5M | $829.7M | $712.6M | $797.4M | $768.5M | $603.1M | $519.3M | $606.3M | $623.2M | $548.3M | $595.1M | $619.5M | $633.3M | $554.6M | $567.3M | $676.3M | $658.3M | $584.1M | $670.3M | $776.8M | $709.3M | $686.8M | $748.4M | $818.4M | $774.7M | $698M | $636.1M | $629.4M | $596.6M | $649.2M | $528.7M | $641.4M | $539.1M | $475.5M | $405.2M | $449.5M | $485M | $362.4M | $366.1M | $450.9M | $501.5M | $474.8M | $506.3M | $510.1M | $526.1M | $467M | $448.3M | $462.9M | $474.2M | $483M | $478.1M | $531.8M | $488.8M | $422.9M | $382.2M | $407.4M | $394.1M | $322.6M | $312.6M | $332.4M | $345M | $271M | $283.7M | $312.7M | $324.7M | $309M |
Cost of Revenue | $459M | $482M | $534M | $577M | - | - | - | - | - | - | - | $492M | $483M | $577M | $620M | $611M | $547M | $655M | $513M | $483M | $538M | $509M | $503M | $431M | $477M | $467M | $529M | $510M | $501M | $495.3M | $524M | $550M | $515M | $461.9M | $507.7M | $511.8M | $482.8M | $422.8M | $442.6M | $443.1M | $415.5M | $395.3M | $416.2M | $443.4M | $427.8M | $430.9M | $477M | $461.5M | $388.4M | $415.2M | $416.3M | $418M | $387.2M | $360.6M | $364.4M | $359.9M | $313.3M | $290.9M | $322M | $336.3M | $295M | $282.5M | $289.1M | $346.3M | $268M | $265.4M | $273.1M | $254.5M | $205.3M | $274.8M | $382.2M | $375M | $372.8M | $391.7M | $446.6M | $437.6M | $391.7M | $366.7M | $460.8M | $491.3M | $485.5M | $448.7M | $445.6M | $463.5M | $425.6M | $455.6M | $427.4M | $416.8M | $383.3M | $414M | $399.4M | $376.9M | $330.6M | $380.1M | $429.5M | $354.3M | $386.1M | $491.1M | $416.6M | $540.7M | $549.2M | $694M | $544.5M | $625.4M | $605.2M | $529.6M | $551.5M | $530.9M | $471.1M | $423.2M | $428.4M | $506.2M | $496M | $535.9M | $537.6M | $555.1M | $510.1M | $506.5M | $565.3M | $540.9M | $510.8M | $540.7M | $590.8M | $593.2M | $525.6M | $536.2M | $576.6M | $558.9M | $486.7M | $408.4M | $462.6M | $421.4M | $437.2M | $391.7M | $470M | $398.7M | $360.2M | $328.4M | $341.2M | $377M | $319.7M | $315.5M | $361.3M | $382.5M | $362.4M | $367.9M | $370.4M | $393.4M | $348.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | $115M | $85M | $129M | $178M | - | - | - | - | - | - | - | $119M | $101M | $128M | $232M | $518M | $620M | $336M | $505M | $684M | $479M | $351M | $292M | $117M | $108M | $70M | $74M | $78M | $81M | $93.8M | $213M | $261M | $176M | $248.7M | $210.6M | $182.3M | $128.1M | $127.2M | $153.8M | $139.3M | $89.1M | $67.6M | $48.7M | $49.6M | $43.9M | $22.6M | $41.1M | $57M | $56.3M | $64.5M | $91.1M | $149M | $143.9M | $98.1M | $97.7M | $67.9M | $48.2M | $21.3M | $28.6M | $26.1M | $36.7M | $34.9M | $33.7M | $101.2M | $29M | $9.7M | $37.4M | $12.9M | $200K | -$24.6M | $7.4M | $12M | -$23.4M | -$15.1M | $25.9M | $23.6M | $2.9M | $2.9M | $66.2M | $145.3M | $192.8M | $175.5M | $175.7M | $228.5M | $235.8M | $132.7M | $274.8M | $373.4M | $312M | $319.8M | $271.3M | $101.6M | $76.1M | $60.5M | $72.3M | $94.6M | $88.4M | $24.8M | $87.4M | $109.1M | $9.3M | $31.4M | $107.9M | $206.1M | $224.5M | $183M | $245.9M | $237.6M | $132M | $96.1M | $177.9M | $117M | $52.3M | $59.2M | $81.9M | $78.2M | $44.5M | $60.8M | $111M | $117.4M | $73.3M | $129.6M | $186M | $116.1M | $161.2M | $212.2M | $241.8M | $215.8M | $211.3M | $227.7M | $166.8M | $175.2M | $212M | $137M | $171.4M | $140.4M | $115.3M | $76.8M | $108.3M | $108M | $42.7M | $50.6M | $89.6M | $119M | $112.4M | $138.4M | $139.7M | $132.7M | $118.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $77M | $81M | $96M | $77M | - | - | - | - | - | - | - | $69M | $75M | $69M | $59M | $70M | $25M | $79M | $57M | $52M | $48M | $54M | $49M | $44M | $57M | $54M | $62M | $56M | $59M | $52.9M | $44M | $45M | $51.6M | $49.9M | $50M | $50.8M | $53.7M | $53.8M | $47M | $57.9M | $42.3M | $41.8M | $39.3M | $37.9M | $50.3M | $52M | $32.4M | $36.5M | $40.9M | $83.3M | $36.1M | $40.4M | $36.8M | $32.2M | $31.7M | $30.9M | $31.1M | $28.3M | $16.7M | $30.1M | $34.3M | $34.7M | $27.7M | $29.3M | $31.4M | $31.9M | $24.5M | $27.2M | $23.5M | $321.6M | $48M | $109.3M | $35.7M | $46.9M | $84.4M | $18.8M | $45.8M | $49.6M | $36.3M | $38.9M | $42M | $49.4M | $38M | $36.8M | $37.1M | $51.3M | $56.3M | -$57M | $52.5M | -$21.7M | $25.7M | $36.1M | $24.1M | $71.6M | -$3.2M | $35.2M | $37.2M | $134.2M | $44.4M | $58.6M | $60.3M | $57.5M | $57.1M | $99.5M | $56.7M | $62.2M | $56.6M | $54.7M | $45.9M | $46.5M | $47.3M | $45.5M | $44M | $43.2M | $46.2M | $40.3M | $38.7M | $37.3M | $36.7M | $30.5M | $35.2M | $36M | $29.1M | $26.6M | $29.7M | $33.2M | $33.8M | $33.2M | $27.5M | $80.1M | $29.9M | $25.8M | $30.1M | $29.1M | $28.5M | $25.5M | $20.6M | $18.7M | $19.7M | $21.9M | $19.4M | $17.1M | $13.4M | $22M | $22.1M | $21.4M | $21.9M | $20M | $20.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $78M | $79M | $95M | $79M | - | - | - | - | - | - | - | $66M | $72M | $70M | $68M | $68M | $63M | $74M | $58M | $53M | $48M | $54M | $52M | $50M | $55M | $59M | $59M | $59M | $57M | $58.2M | $52M | $50M | $52M | $45.6M | $50.9M | $48.8M | $50.3M | $47.8M | $47M | $46.5M | $42.3M | $37.9M | $38.3M | $37.9M | $38.7M | $40.8M | $31.9M | $35.9M | $40.9M | $46.6M | $33.5M | $35M | $35.2M | $36.8M | $30.5M | $30.7M | $31.3M | $28.3M | $26.5M | $27.6M | $28.8M | $34.7M | $27.7M | $29.4M | $30.1M | $31.9M | $26.1M | $29.1M | $27.3M | $48.6M | $38.2M | $39.1M | $40.1M | $23.8M | $36.7M | $38.3M | $40.3M | $47.2M | $38.2M | $38.8M | $42M | $40.8M | $37.1M | $37.5M | $37.6M | $16.8M | $38.1M | $42.8M | $42.9M | $63.4M | $48.2M | $39.9M | $36.6M | $69.8M | $35.6M | $38.4M | $34.6M | $34.5M | $36M | $48.7M | $43.6M | $57.5M | $57.1M | $61.5M | $58.3M | $62.2M | $56.6M | $54.7M | $45.9M | $46.5M | $47.3M | $45.5M | $44M | $43.2M | $46.2M | $40.3M | $38.7M | $37.3M | $36.7M | $30.5M | $35.2M | $36M | $29.1M | $26.6M | $29.7M | $33.2M | $33.8M | $33.2M | $27.5M | $80.1M | $29.9M | $25.8M | $30.1M | $29.1M | $28.5M | $25.5M | $20.6M | $18.7M | $19.7M | $21.9M | $19.4M | $17.1M | $13.4M | $22M | $22.1M | $21.4M | $21.9M | $20M | $20.1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | -$1M | $2M | $1M | -$2M | - | - | - | - | - | - | - | $3M | $3M | -$1M | -$9M | $2M | -$38M | $5M | -$1M | -$1M | - | $0 | -$3M | -$6M | $2M | -$5M | $3M | -$3M | $2M | -$5.3M | -$8M | -$5M | -$400K | $4.3M | -$900K | $2M | $3.4M | $6M | - | $11.4M | - | $3.9M | $1M | - | $11.6M | $11.2M | $500K | $600K | - | $36.7M | $2.6M | $5.4M | $1.6M | -$4.6M | $1.2M | $200K | -$200K | - | -$9.8M | $2.5M | $5.5M | - | - | -$100K | $1.3M | - | -$1.6M | -$1.9M | -$3.8M | $273M | $9.8M | $70.2M | -$4.4M | $23.1M | $47.7M | -$19.5M | $5.5M | $2.4M | -$1.9M | $100K | - | $8.6M | $900K | -$700K | -$500K | $34.5M | $18.2M | -$99.8M | $9.6M | -$85.1M | -$22.5M | -$3.8M | -$12.5M | $1.8M | -$38.8M | -$3.2M | $2.6M | $99.7M | $8.4M | $9.9M | $16.7M | - | - | $38M | -$1.6M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $38M | $4M | $33M | $101M | - | - | - | - | - | - | - | $50M | $26M | $59M | $173M | $448M | $557M | $257M | $448M | $632M | $431M | $297M | $243M | $73M | $51M | $16M | $15M | $22M | $22M | $41.4M | $169M | $216M | $124M | $167.6M | $160.6M | $131.5M | $74.4M | $46.6M | $77.2M | $52.9M | $18.9M | $1.8M | -$16.5M | -$13.6M | -$33.1M | -$52.7M | -$18.2M | -$4.4M | -$10.2M | -$43.7M | $30.6M | $88M | $88.5M | $47.9M | $47.2M | $19.1M | -$2M | -$24.7M | -$7.7M | -$21.7M | -$13.5M | -$20.3M | -$12.7M | $49.5M | -$22.8M | -$49.3M | -$10.9M | -$35.1M | -$46.2M | -$366.2M | -$67.6M | -$124.1M | -$85.7M | -$86.8M | -$85.7M | -$22.6M | -$71.4M | -$75M | -$900K | $75.4M | $116.3M | $92.2M | $104.2M | $159.3M | $165.8M | $43.2M | $179.4M | $399M | $226.2M | $305.3M | $212.3M | $33.4M | $20.1M | -$43.3M | $43.8M | $28.8M | $16.2M | -$127.8M | $2M | $3.8M | -$100.1M | -$77.5M | -$12.7M | $47.3M | $106.5M | $59.7M | $136.9M | $137.2M | $43.3M | $3.2M | $80.6M | $22M | -$31.2M | -$31.4M | -$13.8M | -$8.2M | -$35.1M | -$20.9M | $21.9M | $35M | -$5M | $41.8M | $99M | $41.6M | $86.5M | $130.2M | $155.1M | $131.6M | $139.2M | $99.2M | $85.4M | $105.8M | $142.2M | $66.4M | $96.5M | $74.4M | $60.1M | $17.8M | $46.4M | $49.4M | -$7.3M | -$3.2M | $33.2M | $57.8M | $56.9M | $81.3M | $80M | $76.1M | $66.7M | -$1.13B | $462.9M | $474.2M | $483M | -$1.198B | $531.8M | $488.8M | $422.9M | -$1.005B | $407.4M | $394.1M | $322.6M | -$911.5M | $332.4M | $345M | $271M | -$899.6M | $312.7M | $324.7M | $309M |
| -$2M | -$29M | -$15M | -$27M | - | - | - | - | - | - | - | -$50M | -$2M | -$96M | -$1M | $15M | -$12M | -$8M | -$6M | -$5M | -$15M | -$3M | -$6M | -$23M | -$9M | -$93M | -$13M | -$3M | $11M | -$23.5M | -$2M | $3.7M | $1M | -$5.2M | -$3.1M | -$800K | -$3.7M | $2.3M | -$20.2M | -$6.2M | -$3.6M | -$6.6M | -$12.2M | -$6.1M | -$6.7M | -$2.4M | -$4.8M | -$1.2M | -$8.1M | $13.8M | $11.6M | $26.7M | -$7.4M | $9.2M | -$10.2M | -$60.5M | -$5.4M | -$10.6M | -$65.8M | -$12.2M | -$12.2M | $15.8M | -$30.9M | -$14.1M | -$9.3M | $7.1M | -$2.1M | $2.7M | $4.4M | -$281.9M | -$91.2M | -$69.6M | $19.5M | -$31.5M | -$46.4M | $25.3M | -$11.6M | $97.6M | $22.7M | $13.9M | $3.3M | -$58.9M | -$1.8M | -$600K | $600K | -$25.7M | -$4.8M | $700K | -$49.4M | $88.5M | $22.6M | $3.6M | $10.6M | -$2.9M | $39.2M | $2.9M | -$2M | -$96.4M | -$7.2M | -$14.1M | -$14.7M | -$37.4M | -$6.2M | -$38.8M | $200K | $5.3M | -$18.7M | $14.6M | $9.8M | $32.7M | -$387.7M | $329.8M | $2.1M | $800K | -$154.1M | $500K | $122.2M | $1.6M | -$349M | $2.9M | $900K | $1.6M | -$365.1M | $2M | $3.1M | $3.6M | $2.5M | $2M | $1.9M | $2.1M | $1.8M | $2M | $1.9M | $2.1M | $1.7M | $1.9M | $1.6M | $2.8M | $3.1M | $3M | $3.2M | $4.9M | $5.9M | $6.9M | $6.2M | $6.7M | $7M | $6.3M | $5.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | - | - | - | $1M | $0 | $1M | $0 | $1M | $2M | $2M | $4M | $4.8M | $5M | $4.7M | $4M | - | $2.6M | $2.1M | $1.7M | - | $2.2M | $2M | $1.8M | - | - | - | $1.4M | - | - | - | $1.8M | - | - | - | - | - | - | $3.4M | $3.2M | - | - | $3.5M | $3.5M | - | - | - | - | - | $7.4M | $7.5M | $5.2M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $4M | $3M | $4M | $4M | - | - | - | - | - | - | - | $3M | $3M | $0 | $3M | $3M | $3M | $0 | $4M | $4M | $5M | $1M | $5M | $6M | $5M | $4M | $6M | $4M | $4M | $2.9M | $4M | $0 | $4M | $4.3M | $4.7M | $4.7M | $4.8M | $5.5M | $8.7M | $9M | $7.7M | $7.9M | $8.1M | $7M | $7.2M | $6M | $8M | $7.2M | $7.4M | $7.7M | $7.3M | $9.4M | $10.2M | $12.6M | $10.4M | $12.4M | $12.6M | - | $13.5M | $14.4M | $13.3M | $11M | $15.3M | $17.7M | $16.8M | $18.3M | $21M | $21.9M | $12.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $2M | -$26M | -$11M | -$23M | - | - | - | - | - | - | - | -$47M | $1M | -$96M | $2M | $18M | -$9M | -$8M | -$2M | -$1M | -$10M | -$3M | -$1M | -$18M | -$4M | -$90M | -$9M | -$1M | $11M | -$25.4M | -$3M | -$1M | $1M | -$900K | -$1M | $1.8M | -$600K | $7.8M | -$13.7M | $800K | $2.3M | $1.3M | -$4.1M | $900K | -$900K | $3.6M | $3.2M | $6M | -$2.5M | $21.5M | $18.9M | $36.1M | $2.8M | $21.8M | $200K | -$51.5M | $4M | -$10.6M | -$52.3M | -$1.3M | -$2.4M | $26.8M | -$15.6M | $3.6M | $7.5M | $25.4M | $11.5M | $17.1M | $12.1M | -$281.9M | -$91.2M | -$69.6M | $19.5M | -$31.5M | -$46.4M | $25.3M | -$11.6M | $97.6M | $22.7M | $13.9M | $3.3M | -$58.9M | -$1.8M | -$600K | $600K | -$25.7M | -$4.8M | $700K | -$49.4M | $88.5M | $22.6M | $3.6M | $10.6M | -$2.9M | $39.2M | $2.9M | -$2M | -$96.4M | -$7.2M | -$14.1M | -$14.7M | -$37.4M | -$6.2M | -$38.8M | $200K | $5.3M | -$18.7M | $14.6M | $9.8M | $32.7M | -$387.7M | $329.8M | $2.1M | $800K | -$154.1M | $500K | $122.2M | $1.6M | -$349M | $2.9M | $900K | $1.6M | -$365.1M | $2M | $3.1M | $3.6M | $2.5M | $2M | $1.9M | $2.1M | $1.8M | $2M | $1.9M | $2.1M | $1.7M | $1.9M | $1.6M | $2.8M | $3.1M | $3M | $3.2M | $4.9M | $5.9M | $6.9M | $6.2M | $6.7M | $7M | $6.3M | $5.5M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $36M | -$12M | $18M | $73M | $116M | $85M | $113M | $201M | $148M | $65M | $160M | -$1M | $23M | -$23M | $172M | $463M | $544M | $249M | $442M | $629M | $416M | $292M | $237M | $50M | $42M | -$79M | $3M | $19M | $34M | $17.7M | $167M | $215M | $125M | $155.8M | $157.3M | $130.5M | $70.5M | $48.6M | $56.7M | $46.4M | $13.2M | -$5M | -$29M | -$19.9M | -$41.5M | -$55.5M | -$23.3M | -$5.8M | -$20.4M | -$30.2M | $41.9M | $114.3M | $80.7M | $56.8M | $36.7M | -$45.5M | -$10.6M | -$49.6M | -$74.2M | -$33.9M | -$26.4M | -$7.6M | -$43.6M | $35.4M | -$32.1M | -$62.3M | -$20.4M | -$39.9M | -$47M | -$386.5M | -$158.3M | -$133M | -$75.5M | -$97M | -$88M | -$21.6M | -$64.1M | -$55.8M | $12.6M | $74.8M | $128M | $101.5M | $110.3M | $159.5M | $165M | $53.3M | $177.9M | $292.7M | $176.2M | $297.7M | $197.8M | $19.3M | $3.1M | -$63M | $28.8M | $12.1M | $1.4M | -$143.9M | -$11.1M | -$12.7M | -$111.8M | -$127.5M | -$31.2M | $37.2M | $96.2M | $55.9M | $115.1M | $140.7M | $44.6M | $22.4M | -$309.7M | $342.7M | -$37.6M | -$36.2M | -$175.3M | -$13.5M | $79.6M | -$23.2M | -$331.6M | $34M | -$5.5M | $42.6M | -$267.7M | $41.2M | $86.4M | $132.1M | $154.1M | $131M | $138.5M | $98.3M | $84.3M | $104.7M | $140.3M | $64M | $92.7M | $69.6M | $56.7M | $13.8M | $42.4M | $44.2M | -$13M | -$5.9M | $31.9M | $56.7M | $54.3M | $78.5M | $77.5M | $72.6M | $63.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $9M | -$4M | $9M | $19M | - | - | - | - | - | - | - | $21M | $1M | -$10M | $44M | $116M | $124M | $60M | $111M | $144M | $96M | $37M | $60M | $19M | $9M | -$26M | $3M | $3M | $7M | -$400K | $42M | $51M | $30M | $21.2M | $46.4M | $36M | $15.5M | $6.7M | -$7.5M | $16.2M | $4.4M | $5M | -$2.4M | $1M | -$6.3M | -$11.3M | -$3.6M | -$6.7M | -$5.6M | -$10.5M | $4.4M | $24.3M | $22.9M | $12M | $7.7M | -$11.1M | -$1.2M | -$3M | -$20.9M | -$8.4M | -$6.8M | -$8.1M | -$16.4M | $12.7M | -$10.3M | -$17.7M | -$10.5M | -$16M | -$19.3M | -$48.3M | -$61M | -$56.8M | -$35.9M | -$53.7M | -$37.5M | -$10.9M | -$32.2M | -$33.3M | -$3.6M | $19M | $44.3M | $12.3M | -$66.5M | $55.2M | $60.3M | $35.9M | $72.9M | $105.4M | $64.4M | $134.2M | $88.1M | $10M | $1.1M | -$10.9M | $10.4M | $4.4M | $3M | -$67.9M | -$15.3M | -$3M | -$22.4M | -$75.9M | $9.7M | $16.2M | $38.5M | $20.5M | $45.8M | $55.8M | $17.4M | $6.5M | -$117M | $138.8M | -$12.5M | -$14.9M | -$62.9M | -$3.4M | $37.6M | -$8.5M | -$128.2M | $13M | -$1.9M | $15.8M | -$108.6M | $14.9M | $32.1M | $47.4M | $59M | $49.1M | $53.3M | $38.8M | $42.8M | $39M | $52.6M | $22.9M | $37M | $25.5M | $20.7M | $5M | $15.9M | $15M | -$4.4M | -$2M | $10.7M | $18.7M | $18.5M | $25.7M | $26M | $24.2M | $23.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | $27M | -$8M | $9M | $54M | - | - | - | - | - | - | - | -$21M | $22M | -$10M | $226M | $385M | $483M | $191M | $365M | $497M | $320M | $256M | $177M | $31M | $33M | -$52M | $1M | $16M | $26M | $17M | $124M | $163M | $91M | $130.6M | $109.8M | $94.5M | $55M | $42.2M | $65.6M | $31.7M | $10.3M | -$7.6M | -$26.5M | -$19.5M | -$34.5M | -$42.9M | -$20.4M | $2.1M | -$14.2M | -$20.4M | $38.1M | $94.3M | $65.1M | $46.1M | $31.3M | -$37.3M | -$11.3M | -$57.2M | -$65.6M | -$35.4M | -$22.9M | -$6.6M | -$31.7M | $22.4M | -$22.7M | -$49.2M | -$12.7M | -$29.5M | -$30.7M | -$340.7M | -$111.1M | -$80.8M | -$46.4M | -$51.5M | -$67.8M | -$23.3M | -$36.5M | -$24.6M | $9.5M | $55.1M | $83.7M | $85.2M | $168.2M | $100.3M | $101.7M | $13.7M | $108.1M | $192.4M | $106.5M | $163.7M | $124.5M | -$17.2M | $1.5M | -$42.6M | $3.1M | -$13.4M | -$10M | -$72.1M | -$3M | -$11M | -$90.7M | -$52.3M | -$41.2M | $21.5M | $58.2M | $36.2M | $69.7M | $84.9M | $26.7M | $15.1M | -$193.5M | $202.9M | -$26.3M | -$22.4M | -$113.4M | -$11.3M | $40.7M | -$15.8M | -$203.8M | $21.5M | -$3.1M | $27.5M | -$158.7M | $27M | $55.2M | $84.8M | $96.4M | $81.9M | $85.2M | $59.5M | $41.5M | $65.7M | $77.3M | $41.1M | $55.7M | $44.1M | $36M | $8.8M | $26.5M | $29.2M | -$8.6M | -$3.9M | $21.2M | $38M | $35.8M | $52.8M | $51.5M | $48.4M | $39.9M | $31.2M | $36.7M | $39.3M | $46.5M | $31.3M | $42.6M | $34.8M | $16.3M | $16.8M | $22.2M | $24.5M | $1.4M | $6.8M | $11.4M | $5M | $2.4M | $21M | $7M | $7.5M | $6.8M |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | $1M | -$1M | $2M | $0 | $0 | $1M | $3M | $0 | $0 | $1M | $0 | $0 | $2M | $0 | $2M | $1M | $2M | $1M | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $0 | $0 | -$100K | -$100K | -$200K | -$300K | -$100K | $200K | $100K | $400K | $300K | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $200K | $200K | $500K | $1.2M | $1.3M | $1.3M | $1.3M | - | $300K | -$500K | -$500K | -$800K | -$400K | - | $500K | $800K | $800K | $1M | $1.2M | $1.1M | $1M | $1.2M | $1.3M | $1.1M | $400K | -$500K | -$500K | -$700K | -$400K | -$700K | -$900K | -$100K | -$1.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$300K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $27M | -$8M | $9M | $54M | - | - | - | - | - | - | - | -$20M | $21M | -$8M | $226M | $385M | $484M | $194M | $365M | $497M | $321M | $256M | $177M | $33M | $33M | -$50M | $2M | $18M | $27M | $17M | $124M | $163M | $91M | $130.6M | $109.8M | $94.5M | $55M | $42.2M | $65.6M | $31.7M | $10.3M | -$7.6M | -$26.5M | -$19.5M | -$34.5M | -$42.9M | -$20.4M | $2.1M | -$14.2M | -$20.4M | $38.1M | $94.3M | $65.1M | $46.1M | $31.3M | -$37.3M | -$11.3M | -$57.2M | -$65.6M | -$35.5M | -$23M | -$6.8M | -$32M | $22.3M | -$22.5M | -$49.1M | -$12.3M | -$28.9M | -$30.5M | -$340.7M | -$111.1M | -$80.8M | -$46.4M | -$51.5M | -$67.8M | -$23.3M | -$36.5M | -$24.6M | $9.5M | $55.1M | $83.7M | $85.2M | $168.2M | $100.3M | $101.7M | $13.7M | $108.1M | $192.4M | $106.5M | $163.7M | $124.5M | -$17.2M | $1.5M | -$42.6M | $3.3M | -$13.2M | -$9.5M | -$70.9M | -$1.7M | -$9.7M | -$89.4M | -$52.3M | -$40.9M | $21M | $57.7M | $35.4M | $69.3M | $84.9M | $27.2M | $15.9M | -$192.7M | $203.9M | -$25.1M | -$21.3M | -$112.4M | -$10.1M | $42M | -$14.7M | -$203.4M | $21M | -$3.6M | $26.8M | -$159.1M | $26.3M | $54.3M | $84.7M | $95.1M | $81.9M | $85.2M | $59.5M | $41.5M | $65.7M | $77.3M | $41.1M | $55.7M | $44.1M | $36M | $8.8M | $26.5M | $29.2M | -$8.6M | -$3.9M | $21.2M | $38M | $35.8M | $52.8M | $51.5M | $48.4M | $39.9M | $31.2M | $36.7M | $39.3M | $46.5M | $31.3M | $42.6M | $34.8M | $16.3M | $16.8M | $22.2M | $24.5M | $1.4M | $6.8M | $11.4M | $5M | $2.4M | $21M | $7M | $7.5M | $6.8M |
Shares Outstanding (Basic) | 70M | 70M | 70M | 70M | 70M | 70M | 70M | 72M | 72M | 72M | 72M | 72M | 72M | 72M | 74M | 81M | 86M | 88M | 94M | 101M | 106M | 109M | 112M | 112M | 112M | 115M | 121M | 123M | 131M | 140M | 142.5M | 144.6M | 145M | - | 144.5M | 144.5M | 144.2M | 143.7M | 143.7M | 143.4M | 142.9M | 142.7M | 142.6M | 142.3M | 142M | 141.7M | 140.8M | 140.8M | 140.8M | 140.6M | 140M | 139.1M | 138.4M | 138.6M | 137.1M | 137M | 136.6M | - | 134.5M | 131.4M | 131.3M | - | 131.1M | 128.5M | 125.9M | - | 103.4M | 103M | 102.8M | - | 102.9M | 102.9M | 102.9M | - | 103.6M | 104.2M | 104.1M | - | 104.9M | 105.3M | 105.8M | - | 109M | 110.9M | 110.5M | - | 109.6M | 109M | 107.6M | - | 105.1M | 104.6M | 104.6M | - | 104.6M | 104.6M | 104.6M | - | 104.4M | 104.4M | 104.4M | - | 104.1M | 104M | 104.1M | - | 106.62M | 106.6M | 106.2M | - | 108.87M | 109.04M | 109.13M | - | 109.13M | 101M | 107.69M | - | 107.62M | 110.53M | 120M | - | 107.5M | 105.2M | 108.6M | - | 110.58M | 109.2M | 110.65M | - | 109.21M | 109.5M | 110.43M | - | 107.12M | 107.56M | 105.88M | - | 106M | 108.15M | 107.5M | - | 111.58M | 111.76M | 111.88M | - | 125.61M | 115.24M | 114M | - | 115.92M | 114.95M | 114.94M | - | 114.87M | 114.79M | 113.87M | - | 114.18M | 114.18M | 112.88M | - | 112.83M | 112.82M | 112.82M | - | 112.95M | 112.89M | 112.89M |
Shares Outstanding (Diluted) | 70M | 70M | 70M | 70M | 70M | 70M | 71M | 72M | 72M | 72M | 72M | 72M | 72M | 72M | 74M | 81M | 86M | 88M | 94M | 102M | 107M | 109M | 113M | 113M | 113M | 115M | 122M | 124M | 132M | 141.1M | 143.9M | 146.2M | 147M | - | 146.5M | 146.2M | 145.9M | 145.5M | 145.4M | 145.2M | 145.2M | 142.7M | 142.6M | 142.3M | 142M | 141.7M | 140.8M | 144M | 140.8M | 140.6M | 144M | 144.1M | 144.4M | 143.3M | 142.6M | 137M | 136.6M | - | 134.5M | 131.4M | 131.3M | - | 131.1M | 139.8M | 125.9M | - | 103.4M | 103M | 102.8M | - | 102.9M | 102.9M | 102.9M | - | 103.6M | 104.2M | 104.1M | - | 105.2M | 105.8M | 106.4M | - | 109.6M | 111.5M | 111.3M | - | 110.7M | 110.2M | 109.2M | - | 106.3M | 105.1M | 104.6M | - | 104.6M | 104.6M | 104.6M | - | 104.4M | 104.4M | 104.4M | - | 104.1M | 104.2M | 104.1M | - | 106.62M | 106.8M | 106.3M | - | 108.87M | 109.04M | 109.13M | - | 109.13M | 101M | 107.69M | - | 107.62M | 110.53M | 120M | - | 107.5M | 105.2M | 108.6M | - | 110.58M | 109.2M | 110.65M | - | 109.21M | 109.5M | 110.43M | - | 107.12M | 107.56M | 105.88M | - | 106M | 108.15M | 107.5M | - | 111.58M | 111.76M | 111.88M | - | 125.61M | 115.24M | 114M | - | 115.92M | 114.95M | 114.94M | - | 114.87M | 114.79M | 113.87M | - | 114.18M | 114.18M | 112.88M | - | 112.83M | 112.82M | 112.82M | - | 112.95M | 112.89M | 112.89M |
EPS (Basic) | $0.39 | -$0.11 | $0.13 | $0.77 | $1.30 | $0.89 | $1.28 | $2.23 | $1.49 | $0.81 | $1.63 | -$0.28 | $0.29 | -$0.11 | $3.07 | $4.76 | $5.64 | $2.22 | $3.90 | $4.93 | $3.02 | $2.36 | $1.58 | $0.29 | $0.29 | -$0.44 | $0.02 | $0.14 | $0.20 | $0.12 | $0.87 | $1.13 | $0.63 | - | $0.76 | $0.65 | $0.38 | $0.29 | $0.46 | $0.22 | $0.07 | -$0.05 | -$0.19 | -$0.14 | -$0.24 | -$0.30 | -$0.14 | $0.01 | -$0.10 | -$0.15 | $0.27 | $0.68 | $0.47 | $0.33 | $0.23 | -$0.27 | -$0.08 | - | -$0.49 | -$0.27 | -$0.18 | - | -$0.24 | $0.17 | -$0.18 | - | -$0.12 | -$0.28 | -$0.30 | - | -$1.08 | -$0.79 | -$0.45 | - | -$0.65 | -$0.22 | -$0.36 | - | $0.09 | $0.52 | $0.79 | - | $1.54 | $0.90 | $0.92 | - | $0.99 | $1.77 | $0.99 | - | $1.18 | -$0.16 | $0.01 | - | $0.03 | -$0.13 | -$0.09 | - | -$0.02 | -$0.09 | -$0.86 | - | -$0.39 | $0.20 | $0.55 | - | $0.65 | $0.79 | $0.26 | - | -$1.77 | $1.87 | -$0.23 | - | -$1.03 | -$0.10 | $0.39 | - | -$1.89 | $0.19 | -$0.03 | - | -$1.48 | $0.25 | $0.50 | - | $0.86 | $0.75 | $0.77 | - | $0.38 | $0.60 | $0.70 | - | $0.52 | $0.41 | $0.34 | - | $0.25 | $0.27 | -$0.08 | - | $0.19 | $0.34 | $0.32 | - | $0.41 | $0.42 | $0.35 | - | $0.32 | $0.35 | $0.41 | - | $0.37 | $0.31 | $0.15 | - | $0.20 | $0.22 | $0.02 | - | $0.10 | $0.05 | $0.03 | - | $0.06 | $0.07 | $0.06 |
EPS (Diluted) | $0.39 | -$0.11 | $0.13 | $0.77 | $1.30 | $0.89 | $1.28 | $2.23 | $1.48 | $0.81 | $1.63 | -$0.28 | $0.29 | -$0.11 | $3.05 | $4.73 | $5.60 | $2.20 | $3.87 | $4.90 | $3 | $2.34 | $1.57 | $0.29 | $0.29 | -$0.44 | $0.02 | $0.14 | $0.20 | $0.12 | $0.86 | $1.11 | $0.62 | - | $0.75 | $0.65 | $0.38 | $0.29 | $0.45 | $0.22 | $0.07 | -$0.05 | -$0.19 | -$0.14 | -$0.24 | -$0.30 | -$0.14 | $0.01 | -$0.10 | -$0.15 | $0.26 | $0.65 | $0.45 | $0.32 | $0.22 | -$0.27 | -$0.08 | - | -$0.49 | -$0.27 | -$0.18 | - | -$0.24 | $0.16 | -$0.18 | - | -$0.12 | -$0.28 | -$0.30 | - | -$1.08 | -$0.79 | -$0.45 | - | -$0.65 | -$0.22 | -$0.36 | - | $0.09 | $0.52 | $0.79 | - | $1.53 | $0.90 | $0.91 | - | $0.98 | $1.75 | $0.98 | - | $1.17 | -$0.16 | $0.01 | - | $0.03 | -$0.13 | -$0.09 | - | -$0.02 | -$0.093 | -$0.86 | - | -$0.39 | $0.20 | $0.55 | - | $0.65 | $0.79 | $0.26 | - | -$1.77 | $1.87 | -$0.23 | - | -$1.03 | -$0.10 | $0.39 | - | -$1.89 | $0.19 | -$0.03 | - | -$1.48 | $0.25 | $0.50 | - | $0.86 | $0.75 | $0.77 | - | $0.38 | $0.60 | $0.70 | - | $0.52 | $0.41 | $0.34 | - | $0.25 | $0.27 | -$0.08 | - | $0.19 | $0.34 | $0.32 | - | $0.41 | $0.42 | $0.35 | - | $0.32 | $0.35 | $0.41 | - | $0.37 | $0.31 | $0.15 | - | $0.20 | $0.22 | $0.02 | - | $0.10 | $0.05 | $0.03 | - | $0.06 | $0.07 | $0.06 |
EBIT | $40M | -$9M | $22M | $77M | - | - | - | - | - | - | - | $2M | $26M | -$23M | $175M | $466M | $547M | $249M | $446M | $633M | $421M | $293M | $242M | $56M | $47M | -$75M | $9M | $23M | $38M | $20.6M | $171M | $215M | $129M | $160.1M | $162M | $135.2M | $75.3M | $54.1M | $65.4M | $55.4M | $20.9M | $2.9M | -$20.9M | -$12.9M | -$34.3M | -$49.5M | -$15.3M | $1.4M | -$13M | -$22.5M | $49.2M | $123.7M | $90.9M | $69.4M | $47.1M | -$33.1M | $2M | -$77.1M | -$60.7M | -$19.5M | -$13.1M | $3.4M | -$12.7M | $53.1M | -$15.3M | -$44M | $600K | -$18M | -$34.1M | -$366.2M | -$67.6M | -$124.1M | -$85.7M | -$86.8M | -$85.7M | -$22.6M | -$71.4M | -$75M | -$900K | $75.4M | $116.3M | $92.2M | $104.2M | $159.3M | $165.8M | $43.2M | $179.4M | $399M | $226.2M | $305.3M | $212.3M | $33.4M | $20.1M | -$43.3M | $43.8M | $28.8M | $16.2M | -$127.8M | $2M | $3.8M | -$100.1M | -$77.5M | -$12.7M | $47.3M | $106.5M | $59.7M | $136.9M | $137.2M | $43.3M | $3.2M | $80.6M | $22M | -$31.2M | -$31.4M | -$13.8M | -$8.2M | -$35.1M | -$20.9M | $21.9M | $35M | -$5M | $41.8M | $99M | $41.6M | $86.5M | $130.2M | $155.1M | $131.6M | $139.2M | $99.2M | $85.4M | $105.8M | $142.2M | $66.4M | $96.5M | $74.4M | $60.1M | $17.8M | $46.4M | $49.4M | -$7.3M | -$3.2M | $33.2M | $57.8M | $56.9M | $81.3M | $80M | $76.1M | $66.7M | -$1.13B | $462.9M | $474.2M | $483M | -$1.198B | $531.8M | $488.8M | $422.9M | -$1.005B | $407.4M | $394.1M | $322.6M | -$911.5M | $332.4M | $345M | $271M | -$899.6M | $312.7M | $324.7M | $309M |
EBITDA | $79M | $56M | $69M | $135M | - | - | - | - | - | - | - | $78M | $54M | $27M | $204M | $481M | $588M | $286M | $478M | $663M | $450M | $323M | $271M | $102M | $84M | $49M | $48M | $53M | $58M | $73.3M | $205M | $245M | $159M | $193.2M | $194.4M | $163.2M | $106.8M | $73M | $109M | $83.2M | $46.5M | $25.7M | $8.5M | $11.4M | -$6.5M | -$29.9M | $8.2M | $20.5M | $15.2M | -$17.3M | $56.3M | $108.2M | $107M | $65.5M | $66.5M | $36.5M | $17M | -$48.8M | $9.6M | $2M | $10.7M | -$2.9M | $21.6M | $71.9M | -$2.4M | -$49.6M | $11.3M | -$16.2M | -$27.1M | -$65.7M | $47.5M | -$30.9M | -$84.9M | -$61.9M | -$16.2M | -$24.4M | -$33.8M | -$146.2M | $5.3M | $94.2M | $148.7M | $186.6M | $139.1M | $193.1M | $199.2M | $109.1M | $224.7M | $431M | $310.4M | $255.2M | $225M | $63.7M | $45.1M | -$3.3M | $42.6M | $66.9M | $62.5M | $12.8M | $64.8M | $64.6M | -$36.3M | $11.3M | $57M | $145.4M | $167.6M | $115.5M | $208M | $168.3M | $76.3M | $16.9M | $518.3M | -$258.3M | $6.2M | $15.2M | $189.8M | $37.4M | -$116.4M | $21.9M | $423.3M | $84M | $37.2M | $92M | $522M | $87.5M | $128.4M | $175.4M | $205.5M | $180.6M | $181.9M | $145.5M | $135.1M | $147.4M | $180M | $105.8M | $141.2M | $113M | $93.1M | $55.3M | $85.5M | $83.1M | $20.1M | $28.6M | $70.3M | $90.1M | $84.1M | $110.3M | $110.8M | $106.4M | $92.9M | -$1.13B | $462.9M | $474.2M | $483M | -$1.198B | $531.8M | $488.8M | $422.9M | -$1.005B | $407.4M | $394.1M | $322.6M | -$911.5M | $332.4M | $345M | $271M | -$899.6M | $312.7M | $324.7M | $309M |